BNBCalc Short Term Rental Investment Analysis 16 Edgar Ln, Greentown, PA, 18426

10 bed • 10 bath • 20 guests • $300,000

BNB

Calc

Annual Revenue

$208,321

Profit (Cash Flow)

$147,322

Cap Rate

55.9%

Annual Revenue

$208,321

Airbtics projects $1,164/night at 49% occupancy ($208,320). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 49% occupancy rate, $1,164 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$100,757	$208,806	$316,468	$407,610
Occupancy	39%	49%	57%	69%
Nightly Rate	$684	$1,142	$1,490	$1,579

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Chateau~Heated Pool~HotTub~Sauna~Fire pit	$336,754	$1,594	57%	10	6	1	$500	✅	✅	✅	Y / Y	⭐️ 5 (36)
5500 sqft/9 Bed/Retreat/Theater!/Huge Game Room!	$85,708	$457	49%	9	3.5	2	$340	✅	✅	✅	Y / Y	⭐️ 5 (135)
6500sqft-21 BEDS-PETS! Welcome to the Ranch!	$146,166	$547	71%	9	4	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (59)
Secluded Paradise: Luxe Rental with Hot Tub	$192,778	$1,462	35%	10	5.5	2	$500	✅	✅	❌	Y / Y	⭐️ 3.5 (3)
Enchanting Duskbloom Villa in Poconos (738)	$206,597	$1,450	38%	10	5	2	$500	✅	✅	✅	Y / Y	⭐️ 4.5 (29)
The King & Queen of The Poconos	$247,251	$923	70%	10	5.5	2	$670	✅	✅	❌	Y / Y	⭐️ 5 (3)
11 bdrm Lodge-SWIM SPA-Game Room-FirePit-Sleeps 26	$206,835	$1,142	49%	11	4.5	2	$399	✅	✅	✅	Y / Y	⭐️ 5 (49)
Entire Vintage Camp - 6 Adorable Cottages!	$254,221	$1,014	66%	9	6.5	2	$600	❌	❌	✅	N / Y	⭐️ 5 (16)
Secluded Paradise: Luxe Rental with Hot Tub	$232,837	$1,519	41%	10	5	2	$500	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Brand New 11bed 4 bath sleeps 24!	$97,635	$684	39%	11	4	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (18)
Private Estate: huge pool, tennis court, pond!	$405,748	$2,229	47%	10	6	2	$750	✅	❌	❌	Y / Y	⭐️ 5 (44)
The Lodge at Lacawac -Unique Historic Poconos Home	$135,439	$625	51%	9	3	2	$150	❌	❌	✅	N / Y	⭐️ 5 (5)

Return Metrics

157.56% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$147,321	$294,643	$441,965	$589,287	$736,609	$1,473,218	$4,419,655
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$456,321	$612,913	$769,783	$926,939	$1,084,391	$1,876,393	$5,147,833

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

157.56%

Cap Rate

55.85%

Return on Investment

170.34%

16 Edgar Ln Greentown, Pennsylvania, 18426

10 bed • 10 bath • 20 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

883

Airbnb Investor Score

$147,321

Annual Profit

55.9%

Cap Rate

157.6%

Cash on Cash

$208,321

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,164/night at 49% occupancy.

Occupancy Rate

Top 47% of comparables

Avg Daily Rate

Top 47% of comparables

Seasonality

13 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$207,859

Avg annual revenue

49%

Avg occupancy rate

$1,164

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$85k

$190k

$295k

$405k

$147,322

Profit

Revenue

$208,321

Operating Expenses

$40,762

Operating Income

$167,559

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$147,322

$93,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$24,500

Closing Costs

$9,000

Total

$93,500

DSCR Ratio

Strong

8.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

157.56%

Cap Rate

55.85%

Return on Investment

170.34%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Your total deduction

-$114,220

Your adjusted annual income

$150,000 - -$114,220 = $264,220

Taxes on $264,220 (30%)

$79,266

Your old tax bill

$45,000

Your new tax bill

$79,266

Estimated tax savings

-$34,266

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com