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 227 Vista Dr, Easton, PA 18042

4 bed β€’ 2 bath β€’ 12 guests β€’ $269,900

BNB

Calc

Annual Revenue

$34,768

Profit (Cash Flow)

-$1,639

Cap Rate

6.1%

Annual Revenue

$34,768

AirDNA projects $167/night at 57% occupancy ($34,767). Airbtics projects $292/night at 55% occupancy ($58,658). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $167 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,065$59,283$84,719$128,892
Occupancy47%59%67%74%
Nightly Rate$217$264$334$461

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
The Moravian House
$32,722
$228
34%
411$145❌❌❌Y / Y⭐️ 4.8 (79)
Historic Dale Estate overlooking the Delaware
$40,931
$458
24%
421$100βŒβŒβœ…Y / Y⭐️ 4.8 (17)
The Bethlehem House
$44,812
$241
47%
412$150❌❌❌Y / Y⭐️ 4.8 (73)
Rustic Meets Modern Farmhouse in Bucks County
$62,406
$262
62%
432$180❌❌❌Y / Y⭐️ 5 (121)
Modern farmhouse charm in the heart of Bethlehem
$89,755
$369
65%
432$100❌❌❌Y / Y⭐️ 4.8 (54)
Spacious 4 Bedroom Family Home
$40,628
$149
70%
433$100❌❌❌Y / N⭐️ 4.5 (82)
Stately & Cozy 4 BR Cape Cod; One Level Living
$47,370
$207
59%
412$80❌❌❌Y / Y⭐️ 4.9 (114)
Luxury Log Cabin w/ EV Charger & Mtn Views!
$75,937
$532
39%
433$0❌❌❌Y / Y⭐️ 4.8 (33)
Family mountain escape ideal for fun and respite
$63,291
$275
57%
432$250βœ…βŒβœ…Y / Y⭐️ 5 (12)
Perfect Family Getaway Home
$48,230
$264
48%
412$99❌❌❌Y / Y⭐️ 4.8 (21)
Christmas City Cottage
$47,797
$156
79%
421$75❌❌❌Y / Y⭐️ 5 (97)
Chalet on Sawmill
$121,570
$463
70%
442$200βŒβŒβœ…Y / Y⭐️ 5 (89)
Entire brand New house
$67,581
$300
61%
412$150βŒβŒβœ…Y / Y⭐️ 4.8 (5)
Allentown White House
$51,746
$295
47%
421$25❌❌❌Y / Y⭐️ 4.8 (79)
Unforgettable Farmhouse Stay in Frenchtown
$55,245
$188
77%
421$150βŒβŒβœ…Y / Y⭐️ 4.9 (37)

Return Metrics

-2.25% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,638-$3,277-$4,916-$6,555-$8,194-$16,388-$49,164
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,651$5,466$8,455$11,628$14,997$35,225$215,920
Down Payment$53,980$53,980$53,980$53,980$53,980$53,980$53,980
Property Appreciation$8,097$16,436$25,027$33,874$42,988$92,823$385,218
Total Return$63,089$72,605$82,545$92,927$103,771$165,640$605,953

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.25%

Cap Rate

6.13%

Return on Investment

12.55%

property-location

227 Vista Dr Easton, PA, 18042

4 bed β€’ 2 bath β€’ 12 guests

Est. $1,295/mo

Agent

This property is for sale!

Contact Agent

6

Airbnb Investor Score

-$1,638

Annual Profit

6.1%

Cap Rate

-2.3%

Cash on Cash

$34,768

Annual Revenue

BNBCalc predicts this property will get $292 per night with 55% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Top 54% of comparables

Top 88% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$59,334

Avg annual revenue

55%

Avg occupancy rate

$292

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

$60k

$90k

$125k

Sign up to see the data on 15 all comparables

-$1,639

Profit

Revenue

$34,768

Operating Expenses

$18,200

Operating Income

$16,568

Mortgage & Taxes

$18,207

Profit (Cash Flow)

-$1,639

$72,577

Cash Investment

Down Payment

$53,980

Renos & Furnishing

$10,500

Closing Costs

$8,097

Total

$72,577

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.25%

Cap Rate

6.13%

Profit (Cummulative)

-$1,639

$2,652

$10,500

$8,097

$0

Total Gain

$9,110

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

$12,810

Deductible property tax

$2,672

Your total deduction

$29,826

Your adjusted annual income

$150,000 - $29,826 = $120,174


Taxes on $120,174 (30%)

$36,052

Your old tax bill

$45,000

Your new tax bill

$36,052


Estimated tax savings

$8,948

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: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

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