BNBCalc Short Term Rental Rental Arbitrage Analysis 220 Nadine Blvd, Pocono Summit, PA 18346, USA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$54,056

Profit (Cash Flow)

$5,634

Cash on Cash Return

39.8%

Annual Revenue

$54,056

AirDNA projects $548/night at 49% occupancy ($98,075).

BNB Calc projects a 37% occupancy rate, $400 rate per night.

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

Return Metrics

39.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,634	$11,268	$16,903	$22,537	$28,172	$56,344	$169,032
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$5,634	$11,268	$16,903	$22,537	$28,172	$56,344	$169,032

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.81%

Payback Period Days

917

Return on Investment

39.81%

220 Nadine Blvd Pocono Summit, Pennsylvania, 18346

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Pocono Summit

Zoning

Laws

$54,056

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,634

Profit

Revenue

$54,056

Operating Expenses

$8,822

Operating Income

$45,234

Net Effective Rent

$39,600

Profit (Cash Flow)

$5,634

$14,150

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,400

Total

$14,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

39.81%

Payback Period Days

917