BNBCalc Short Term Rental Investment Analysis 1650 Mineral Spring Rd, Reading, PA, 19602

5 bed • 1 bath • 15 guests • $159,000

BNB

Calc

Annual Revenue

$36,177

Profit (Cash Flow)

$7,069

Cap Rate

11.2%

Annual Revenue

$36,177

AirDNA projects $236/night at 47% occupancy ($40,512). Airbtics projects $283/night at 58% occupancy ($59,951). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 35% occupancy rate, $283 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,975	$54,505	$90,713	$134,797
Occupancy	48%	59%	70%	76%
Nightly Rate	$181	$245	$345	$471

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 4 bdr home w/ game room	$55,159	$378	39%	4	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (18)
Spacious Reading Home w/ Patio - 2 Miles to Pagoda	$43,364	$193	59%	5	1.5	3	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
Pikeside: Kid Friendly, Balcony & Parking	$39,486	$183	56%	5	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Guesthouse West Lawn, Wyomissing, Sinking Spring 2	$51,450	$214	63%	4	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
3-Acre Property: Charming Dutch Country Colonial	$89,842	$344	67%	4	2.5	2	$284	❌	❌	❌	Y / N	⭐️ 4.5 (32)
Home in Muhlenberg	$42,304	$185	59%	5	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
4BR House -1 mile from Maple Grove Raceway	$42,140	$213	51%	4	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (79)
The Majestic Retreat Estate	$61,414	$312	53%	4	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (18)
Smoker Family Estate, 5 BDR Home w In- Ground Pool	$86,183	$312	73%	5	2.5	2	$280	✅	❌	❌	Y / Y	⭐️ 5 (60)
Eden Woodland Acres	$72,539	$323	60%	6	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (48)
Family Home Built For 6	$40,344	$143	73%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Mansion/ In-ground Pool near Mt Penn	$125,004	$511	66%	5	3.5	3	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (48)
The Manor House@Bran Manor Stables & Horse Rescue.	$51,726	$332	41%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (155)
Four Oaks Farm w/Horse Barn, Patio & Gardens	$54,341	$324	45%	4	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (42)
Mountain Top Cabin w/ Hot Tub + Private Pool!	$174,586	$620	75%	6	4	3	$400	✅	✅	❌	Y / Y	⭐️ 5 (95)
The Glass Estate- New Patio, Hot Tub, Theatre Room	$162,775	$562	78%	5	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (33)
Fox Creek Cabin, private wooded property w/ stream	$64,748	$204	86%	4	2	3	$80	✅	❌	❌	Y / Y	⭐️ 5 (310)
Spacious Home Reading PA	$38,868	$169	60%	4	2	4	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Villa on a hill with indoor heated salt water pool	$123,625	$443	73%	4	3.5	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (184)
Charming Guesthouse in Ephrata	$52,641	$178	76%	4	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (89)
Beautiful Large Historic Home!	$28,498	$136	50%	5	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (53)
Bluestone Gables	$50,985	$177	77%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (114)
The Peaceful Creekside Cabin!	$30,136	$124	63%	4	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (69)
Macungie Cabin w/ Fireplace Near Bear Creek Skiing	$64,376	$349	49%	4	1.5	2	$222	❌	❌	✅	Y / Y	⭐️ 5 (81)
Secluded Mountain Chalet w/ Hot Tub on 5 acre lot	$174,825	$568	84%	4	3	3	$197	✅	✅	❌	Y / Y	⭐️ 5 (56)
Farm stay! sleeps 8 Lancaster County, PA	$30,031	$123	64%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (267)
Peaceful Cabin In The Woods	$61,560	$318	50%	5	1.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (10)
Peaceful 4 Bedroom in Pottstown	$49,894	$190	70%	4	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (29)
Old world charm - welcome to Fern Manor	$36,309	$265	35%	4	2.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (48)
East Earl Retreat w/ Hot Tub < 4 Mi to Town!	$41,978	$247	42%	4	3	2	$284	❌	✅	❌	Y / Y	⭐️ 5 (44)
Stone House on Main	$24,908	$187	35%	4	2.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (192)
Delightful Small Town Escape — Sauna & Parking	$45,380	$249	48%	4	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (103)
Spacious & Quiet 4 BD/2BA - Private Yard	$47,111	$243	51%	4	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (71)
Cozy 4-Bedroom Retreat	$37,552	$171	60%	4	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Movie Room & Home Gym: Sinking Spring Home!	$48,335	$186	71%	5	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Cedar Glen Farm Guesthouse	$26,683	$146	48%	4	2	2	$85	❌	❌	❌	N / N	⭐️ 5 (27)
Downtown \| Pool Table \| Amish Country \| King Bed	$37,728	$175	55%	4	2.5	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (23)
Texter Mountain Lodge	$80,878	$459	47%	5	4	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (31)
Beautiful Historic House In Amish Country	$78,665	$467	45%	4	4.5	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Mill at Maple Grove	$84,506	$400	54%	5	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4 (6)

Return Metrics

14.47% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,068	$14,137	$21,206	$28,274	$35,343	$70,687	$212,061
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,562	$3,220	$4,981	$6,850	$8,834	$20,751	$127,200
Down Payment	$31,800	$31,800	$31,800	$31,800	$31,800	$31,800	$31,800
Property Appreciation	$4,770	$9,683	$14,743	$19,955	$25,324	$54,682	$226,934
Total Return	$45,200	$58,840	$72,730	$86,881	$101,303	$177,921	$597,996

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.47%

Cap Rate

11.19%

Return on Investment

27.44%

1650 Mineral Spring Rd Reading, Pennsylvania, 19602

5 bed • 1 bath • 15 guests

Purchase Price

Est. $763/mo

Inquire about this property

Contact Agent

$162,900

Zestimate

Reading

Zoning

Laws

Airbnb Investor Score

$7,068

Annual Profit

11.2%

Cap Rate

14.5%

Cash on Cash

$36,177

Annual Revenue

BNBCalc predicts this property will get $283 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 98% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$63,821

Avg annual revenue

58%

Avg occupancy rate

$283

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

$25k

$75k

$125k

$175k

$7,069

Profit

Revenue

$36,177

Operating Expenses

$18,383

Operating Income

$17,794

Mortgage & Taxes

$10,726

Profit (Cash Flow)

$7,069

$48,820

Cash Investment

Down Payment

$31,800

Renos & Furnishing

$12,250

Closing Costs

$4,770

Total

$48,820

DSCR Ratio

Strong

1.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.47%

Cap Rate

11.19%

Return on Investment

27.44%

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

$7,546

Deductible property tax

$1,574

Your total deduction

$10,374

Your adjusted annual income

$150,000 - $10,374 = $139,626

Taxes on $139,626 (30%)

$41,888

Your old tax bill

$45,000

Your new tax bill

$41,888

Estimated tax savings

$3,112

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,742 sqft

Year built:

1905

Size:

2,221 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Forced Air, Oil

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 3

Lot size: 1,742 sqft

Building area: 2,221 sqft

Garage: No

Heating: Forced air, oil

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: No Garage

Amenities: Gas Water Heater

Price per square foot: $73

Lot Info

Zoning: -

Land Use: -

Parcel Number: 16531606484932

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $41,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $162,900

Schools

High School: Reading Senior High School with 3/10 star rating