BNBCalc Short Term Rental Investment Analysis 284 E Shore Dr, Hawley, PA, 18428

2 bed • 1 bath • 4 guests • $230,000

BNB

Calc

Annual Revenue

$60,977

Profit (Cash Flow)

$23,855

Cap Rate

17.1%

Annual Revenue

$60,977

AirDNA projects $315/night at 53% occupancy ($60,977). Airbtics projects $211/night at 47% occupancy ($36,221). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $315 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,901	$33,429	$55,862	$82,520
Occupancy	34%	45%	60%	67%
Nightly Rate	$149	$196	$243	$322

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
the barn, by camp caitlin	$66,648	$252	67%	2	1	2	$150	❌	✅	✅	N / Y	⭐️ 5 (250)
Experience Peak Fall Foliage at the AFrame	$72,459	$288	65%	2	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Lake Access\|Fireplace\|Game room\|Family\|Cozy	$57,081	$236	62%	2	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (40)
Stylish & Modern Private Getaway in Lake Ariel!	$42,941	$188	60%	2	2	2	$276	✅	❌	❌	Y / Y	⭐️ 4.4 (18)
Large 2 BR Apt - Historic Home - Honesdale, PA	$28,511	$125	59%	2	2	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (56)
Wally's Cabin \| Hot Tub\|Kayaks\|Fire Pit\|Game Shed	$46,959	$189	62%	2	1	2	$145	❌	✅	✅	N / Y	⭐️ 5 (57)
Cozy Modern Cabin in the Woods	$29,967	$147	51%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
A beary special place at Lake Wallenpaupack	$35,049	$168	57%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Honesdale Retreat ~ Hidden Gem - Apartment	$11,810	$86	35%	2	1	1	$75	❌	❌	✅	N / N	⭐️ 4.5 (81)
Private, Cozy - Cottage on Lake Mocatek	$39,396	$239	43%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy Cabin with Fireplace, Firepit, Close to Lake	$30,643	$184	41%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (83)
Reflections at the Lake \| Close to Lake & Updated!	$16,691	$156	26%	2	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Wally’s Cottage \| Hot Tub\|Kayaks\|Firepit\| GameShed	$40,292	$160	62%	2	1	2	$145	❌	✅	✅	Y / Y	⭐️ 5 (51)
Wallenpaupack Log Home - Walk to Beach!	$17,450	$231	20%	2	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Modern cottage just steps from Lake Wallenpaupack	$29,020	$123	57%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (309)
Peaceful Wooded Winter Cottage near everything	$38,768	$135	77%	2	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.9 (132)
Lakeview Retreat	$32,754	$143	60%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (255)
owl's nest rustic retreat	$29,014	$126	59%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (82)
The Pinecone Cottage@TheBoatShop,LakeWallenpaupack	$47,652	$304	42%	2	2	3	$150	❌	❌	❌	N / Y	⭐️ 4.9 (14)
Greentown Getaway: Walk to Lake Wallenpaupack	$23,479	$111	50%	2	1	2	$207	❌	❌	✅	Y / Y	⭐️ 3.9 (14)
The Happy Place Poconos Cottage	$49,890	$317	43%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
Cottage on House Pond	$90,352	$320	76%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (117)
The Cozy Inn w/ wood burning Fireplace.	$28,195	$150	48%	2	1	30	$125	✅	❌	✅	N / Y	⭐️ 4.9 (12)
Honesdale Escape ~ A Place to Remember - Apartment	$20,170	$126	42%	2	1	1	$75	✅	❌	✅	N / Y	⭐️ 4.7 (302)
Lake Retreat	$60,390	$165	100%	2	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.8 (27)
Fall in the Poconos is here!	$32,631	$234	36%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
The Stourbridge Suite PatriotHouse of Hawley Pa	$29,070	$240	32%	2	2	2	$40	❌	❌	❌	N / Y	⭐️ 5 (2)
Cozy Chalet with a boat slip across the street	$31,029	$202	41%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Peaceful Mountain Cabin in Lakefront Community	$17,228	$217	21%	2	1	2	$159	✅	❌	✅	Y / Y	⭐️ 5 (48)
Cozy Cottage at the Lake	$30,458	$219	38%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (87)
Lake Wallenpaupack Lakeside Cabins - Kipp 3	$24,135	$204	30%	2	1	2	$164	❌	❌	✅	N / Y	⭐️ 5 (5)
Lake House Escape * Boat Slip Included *	$29,154	$295	27%	2	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Waterfront Retreat @ Millbrook Cove Two Bedroom	$26,982	$348	21%	2	2	2	$15	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Waterfront Retreat @ Millbrook Cove Two Bedroom	$29,532	$348	23%	2	2	2	$15	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
Lake Wallenpaupack Lakeside Cabins - Burns 16	$22,854	$174	35%	2	1	1	$164	❌	❌	✅	N / Y	⭐️ 4.8 (7)
A Lake House Escape	$80,520	$400	55%	2	2	7	$0	❌	❌	❌	N / N	⭐️ 0 (0)
PURA VIDA Poconos’ Oasis @The Hideout Pet Friendly	$41,245	$191	59%	2	2	29	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Lake Wallenpaupack Lakeside Cabins - Kipp 4	$18,826	$203	24%	2	1	2	$164	❌	❌	✅	N / Y	⭐️ 4 (5)
Cozy cottage by Lake Wallenpaupack	$39,012	$145	73%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Our Lakeview Cottage on Lake Wallenpaupack	$30,632	$373	22%	2	1	2	$50	✅	❌	✅	Y / Y	⭐️ 4.8 (4)

Return Metrics

40.33% 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)	$23,855	$47,710	$71,566	$95,421	$119,276	$238,553	$715,660
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$184,000	$184,000	$184,000	$184,000	$184,000	$184,000	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$260,755	$291,717	$322,893	$354,288	$385,909	$547,654	$1,273,930

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.33%

Cap Rate

17.11%

Return on Investment

55.81%

284 E Shore Dr Hawley, Pennsylvania, 18428

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

219

Airbnb Investor Score

$23,855

Annual Profit

17.1%

Cap Rate

40.3%

Cash on Cash

$60,977

Annual Revenue

BNBCalc predicts this property will get $211 per night with 47% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$36,722

Avg annual revenue

47%

Avg occupancy rate

$211

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

$10k

$35k

$65k

$90k

$23,855

Profit

Revenue

$60,977

Operating Expenses

$21,607

Operating Income

$39,370

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$23,855

$59,150

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$6,250

Closing Costs

$6,900

Total

$59,150

DSCR Ratio

Strong

2.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.33%

Cap Rate

17.11%

Return on Investment

55.81%

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

$10,916

Deductible property tax

$2,277

Your total deduction

-$207

Your adjusted annual income

$150,000 - -$207 = $150,207

Taxes on $150,207 (30%)

$45,062

Your old tax bill

$45,000

Your new tax bill

$45,062

Estimated tax savings

-$62

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