BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 195 Pheasant Run Ln, Hanover, PA 17331

4 bed β€’ 2 bath β€’ 12 guests β€’ $350,000

BNB

Calc

Annual Revenue

$46,218

Profit (Cash Flow)

$2,920

Cap Rate

7.6%

Annual Revenue

$46,218

AirDNA projects $342/night at 37% occupancy ($46,217). Airbtics projects $284/night at 62% occupancy ($64,312). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 37% occupancy rate, $342 rate per night.

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

Percentiles25%50%75%90%
Revenue$40,256$66,546$101,110$118,542
Occupancy54%62%73%77%
Nightly Rate$188$274$358$400

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Pre-Civil War Farmhouse / Personal Golf Course

No image available

$158,324
$503
86%
422$0❌❌❌Y / Y⭐️ 5 (29)
Peaceful Hollow

No image available

$61,957
$257
60%
422$195βŒβŒβœ…Y / Y⭐️ 4.9 (52)
Spacious home a mile away of York expo center.

No image available

$40,070
$155
65%
422$100βŒβŒβœ…Y / Y⭐️ 4.7 (50)
Great House in Downtown Gettysburg

No image available

$49,338
$185
66%
432$190❌❌❌Y / Y⭐️ 4.8 (291)
The Barclay House

No image available

$80,920
$389
54%
442$165❌❌❌Y / Y⭐️ 5 (122)
Beautiful private home in the country

No image available

$59,906
$198
76%
422$150βŒβŒβœ…Y / Y⭐️ 5 (144)
Gettysburg Retreat 1853 Pre-Civil War Home

No image available

$67,900
$316
56%
422$125❌❌❌Y / Y⭐️ 5 (133)
York 4 Beds/2.5 Baths & Game Room & Parking

No image available

$28,547
$178
39%
431$119βœ…βŒβŒN / N⭐️ 4.4 (12)
York Vacation Rental ~ 26 Mi to Spooky Nook Sports

No image available

$72,682
$373
48%
432$258❌❌❌Y / Y⭐️ 4.8 (26)
Unique Historic District 4BR w/Battlefield View

No image available

$87,274
$291
76%
422$195❌❌❌Y / Y⭐️ 5 (113)

Return Metrics

3.2% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,919$5,839$8,759$11,678$14,598$29,197$87,592
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$280,000$280,000$280,000$280,000$280,000$280,000$280,000
Down Payment$70,000$70,000$70,000$70,000$70,000$70,000$70,000
Property Appreciation$10,500$21,315$32,454$43,928$55,745$120,370$499,541
Total Return$363,419$377,154$391,213$405,607$420,344$499,568$937,134

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.2%

Cap Rate

7.57%

Return on Investment

18.52%

property-location

195 Pheasant Run Ln Hanover, PA, 17331

4 bed β€’ 2 bath β€’ 12 guests

Est. $1,679/mo

Agent

This property is for sale!

Contact Agent

34

Airbnb Investor Score

$2,919

Annual Profit

7.6%

Cap Rate

3.2%

Cash on Cash

$46,218

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $342/night at 37% occupancy.Projected nightly rate is $284/night at 62% occupancy.

Top 91% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$70,691

Avg annual revenue

62%

Avg occupancy rate

$284

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$70k

$115k

$160k

Sign up to see the data on 10 all comparables

$2,920

Profit

Revenue

$46,218

Operating Expenses

$19,688

Operating Income

$26,530

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$2,920

$91,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$10,500

Closing Costs

$10,500

Total

$91,000

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.2%

Cap Rate

7.57%

Profit (Cummulative)

$2,920

$280,000

$10,500

$10,500

$0

Total Gain

$16,858

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

$16,611

Deductible property tax

$3,465

Your total deduction

$33,203

Your adjusted annual income

$150,000 - $33,203 = $116,797


Taxes on $116,797 (30%)

$35,039

Your old tax bill

$45,000

Your new tax bill

$35,039


Estimated tax savings

$9,961

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:

-

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service