BNBCalc Short Term Rental Investment Analysis 169 Minisink Drive, Pocono Lake, PA

3 bed • 1 bath • 9 guests • $273,100

BNB

Calc

Annual Revenue

$50,575

Profit (Cash Flow)

$27,617

Cap Rate

11.1%

Annual Revenue

$50,575

AirDNA projects $232/night at 42% occupancy ($35,589). Airbtics projects $227/night at 59% occupancy ($48,917). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $227 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,609	$47,506	$70,920	$119,989
Occupancy	45%	53%	64%	100%
Nightly Rate	$176	$224	$273	$307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fire Pit, Gas Grill: Pocono Lake 'Woodside Nest'	$83,090	$342	60%	3	2	2	$202	✅	❌	❌	Y / Y	⭐️ 5 (12)
Pocono Retreat, Arrowhead Lake, Relaxation	$29,742	$238	33%	3	2.5	2	$110	✅	❌	✅	Y / Y	⭐️ 5 (58)
Idlewood Chalet	$34,226	$125	60%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (58)
Pocono Lake House Near Skiing & Kalahari Resort!	$92,994	$233	100%	3	1	2	$129	✅	❌	❌	Y / Y	⭐️ 5 (57)
Cozy Bear Lair - Pets welcome / Arrowhead Lake	$30,218	$150	51%	3	1.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (24)
Chalet de Coho: A Pocono Lake Arrowhead Retreat	$35,506	$181	46%	3	2	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (10)
Hidden Chalet > Arrowhead Lake, Pocono Mountains	$33,063	$135	61%	3	1	2	$115	✅	❌	✅	Y / Y	⭐️ 5 (209)
Cinderloch Chalet -Modern Living in the Poconos !	$71,373	$306	58%	3	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (144)
The Daydream Chalet: Newly installed hot tub!	$53,577	$207	61%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (57)
Private Chalet; Stocked Lake/Hiking/Firepit/Pools	$49,362	$253	51%	3	1	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (16)
Almost Heaven Mountain Chalet	$46,670	$250	44%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (19)
Lake Chalet w/Hot Tub, Pool Table & Fire Pit	$55,533	$286	51%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (98)
Pocono Lake Home w/ Community Pools	$108,139	$298	92%	3	2	2	$243	✅	❌	✅	Y / Y	⭐️ 2.6 (3)
The Star Hot tub AC King bed Fireplace Fire pit TV	$41,777	$229	45%	3	2	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (166)
NEWLY BUILT Cozy Haven Chalet	$56,088	$219	61%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (30)
Nature Escape-Hiking-Fishing-kayak-BBQ-Biking-Lake	$71,679	$290	64%	3	2	3	$169	✅	✅	✅	Y / Y	⭐️ 5 (205)
Bear Cottage	$27,258	$146	48%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (39)
BEAR CREEK INN	$41,531	$176	53%	3	1.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (145)
Fox Den: Hot Tub, Fire Pit, Pet Friendly	$51,609	$215	58%	3	2	3	$185	✅	✅	✅	Y / Y	⭐️ 5 (19)
Golf Cart • Pup Friendly • Pools & Beach • Kayaks	$81,317	$273	78%	3	2	2	$145	✅	❌	✅	Y / Y	⭐️ 5 (12)
Deck & Resort Amenities: Arrowhead Lake Home!	$123,211	$317	100%	3	2	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (57)
Fire Pit: Arrowhead Lake Vacation Rental!	$108,039	$276	100%	3	1.5	2	$199	✅	❌	❌	Y / Y	⭐️ 0 (2)
Pocono Base Camp Golf Cart Available Lakes/Pools	$65,473	$252	66%	3	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (20)
1 Mi to Beach: Pocono Lake Chalet w/ Decks	$120,436	$299	100%	3	2	2	$284	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy Pocono Chalet/King Bed/Pets Welcome!	$68,780	$170	100%	3	1.5	2	$165	✅	❌	✅	Y / Y	⭐️ 5 (20)
Cozy Pocono Chalet Cabin in Arrowhead Lake!	$44,806	$203	51%	3	2	3	$170	✅	❌	❌	Y / Y	⭐️ 5 (8)
Donovan’s Cabin: 3 Br Pet-Friendly Spring Getaway	$45,166	$253	45%	3	2	2	$215	✅	❌	✅	Y / Y	⭐️ 5 (126)
"Loft In The Woods"	$20,769	$176	30%	3	1	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (27)
Perfect Pocono Retreat with Lake Access	$65,495	$337	50%	3	2.5	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (73)
Bear Cub Cabin at Arrowhead Lake (Pet Friendly!)	$18,629	$147	33%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (33)
Family-friendly Chalet in Arrowhead Lake + Hot Tub	$71,114	$173	100%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (26)
Lake/mountain getaway	$30,670	$180	42%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cozy Cottage in Pocono Mt Pet Friendly	$42,773	$141	78%	3	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (42)
Charming House: Deck, Firepit & Pet Friendly, WiFi	$36,015	$217	41%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (21)
Lavender Lodge in the Woods by Arrowhead Lakes	$54,535	$211	64%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
Chalet RetreatFirePitW/DHotTubFireplace*EV	$51,540	$340	40%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (106)
Spacious Pocono Home: Firepit, Fireplace, Wi-Fi	$23,408	$216	25%	3	1.5	2	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Hot Tub, Firepit, 70" TV, Deck, Foosball, Wi-Fi	$30,491	$250	29%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (41)
Gigi’s Chalet - A Beautiful Pocono Retreat!	$31,608	$154	54%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (70)
The Cozy Stay Chalet \| Modern Chalet Coolbaugh	$53,113	$242	51%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

63.11% 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)	$27,616	$55,233	$82,850	$110,467	$138,084	$276,168	$828,505
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$245,790	$245,790	$245,790	$245,790	$245,790	$245,790	$245,790
Down Payment	$27,310	$27,310	$27,310	$27,310	$27,310	$27,310	$27,310
Property Appreciation	$8,193	$16,631	$25,323	$34,276	$43,497	$93,923	$389,785
Total Return	$308,909	$344,965	$381,274	$417,843	$454,682	$643,192	$1,491,390

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.11%

Cap Rate

11.1%

Return on Investment

87.88%

169 Minisink Dr Pennsylvania, 18347

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,310/mo

Inquire about this property

Contact Agent

$273,100

Zestimate

220

Airbnb Investor Score

$8,584

Annual Profit

11.1%

Cap Rate

63.1%

Cash on Cash

$50,575

Annual Revenue

BNBCalc predicts this property will get $227 per night with 59% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$55,020

Avg annual revenue

59%

Avg occupancy rate

$227

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

$20k

$50k

$85k

$125k

$27,617

Profit

Revenue

$50,575

Operating Expenses

$20,255

Operating Income

$30,321

Mortgage & Taxes

$2,704

Profit (Cash Flow)

$27,617

$35,560

Cash Investment

Down Payment

$27,310

Renos & Furnishing

$8,250

Total

$35,560

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

63.11%

Cap Rate

11.1%

Return on Investment

87.88%

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

$16,306

Deductible property tax

$2,704

Your total deduction

$19,640

Your adjusted annual income

$150,000 - $19,640 = $130,360

Taxes on $130,360 (30%)

$39,108

Your old tax bill

$45,000

Your new tax bill

$39,108

Estimated tax savings

$5,892

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:

0.27 sqft

Year built:

1982

Size:

1,048 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.27 sqft

Building area: 1,048 sqft

Garage: No

Heating: Baseboard, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: Refrigerator, Electric Water Heater

Price per square foot: $260

Lot Info

Zoning: -

Land Use: -

Parcel Number: 03539716846195

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $80,950

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $273,100

Schools

High School: Pocono Mountain West High School with 7/10 star rating