BNBCalc Short Term Rental Investment Analysis 30 Rocky Wood Ln, Lewisberry, PA, 17339

3 bed • 2 bath • 9 guests • $280,100

BNB

Calc

Annual Revenue

$65,273

Profit (Cash Flow)

$24,213

Cap Rate

15.4%

Annual Revenue

$65,273

AirDNA projects $249/night at 54% occupancy ($49,110). Airbtics projects $214/night at 60% occupancy ($46,897). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $259 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,085	$42,286	$68,575	$106,250
Occupancy	50%	59%	69%	81%
Nightly Rate	$149	$186	$259	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Yellow Breeches Cabin	$48,357	$259	45%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Spacious Farmhouse Style Apt Near Hbg/York/Hershey	$22,684	$98	61%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (252)
Modern Country Cozy House	$41,362	$215	51%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (169)
Historic B&B all to yourself!	$63,536	$369	44%	3	4	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (132)
Star Gazer Luxury A-Frame Wood Cabin. Near Harrisb	$110,573	$538	51%	3	3	1	$350	✅	✅	✅	Y / Y	⭐️ 5 (42)
Not Taking Reservations After November 27	$32,483	$125	71%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Sunset Stay at 608	$58,678	$239	65%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (46)
Muskrat Landing Waterfront Cottage	$73,617	$226	89%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Unique Stay Cozy Cabin by Creek Kayak Fire Pit	$50,230	$188	73%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (232)
Professors' Place - RIVER VIEW! Harrisburg	$30,527	$131	62%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
Downtown Harrisburg close to Hershey PA-Sleeps 8,	$36,503	$147	63%	3	3	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Riverfront Harrisburg Home < 1 Mi to Dtwn!	$36,943	$193	47%	3	3	2	$232	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Marvel vs DC Historic Townhome w/Hot Tub!	$40,873	$189	54%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (47)
Cozy home near farm show complex & downtown	$21,316	$125	40%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
1970's On Holiday Getaway	$30,316	$154	52%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (15)
Historical charm at the River House	$28,870	$136	58%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (90)
Lodge-like "home base" for Central PA Exploring	$30,689	$116	72%	3	3	2	$20	❌	❌	✅	Y / Y	⭐️ 5 (198)
The Farmhouse	$64,759	$262	65%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Desirable Harrisburg Retreat	$48,788	$274	48%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Downtown Retreat	$45,183	$164	74%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Quiet, Central, Free EV charging	$29,148	$181	44%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cute Cozy Cabin Getaway	$45,522	$150	81%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (92)
Historical home w/ Hot tub Downtown Hummelstown	$45,829	$140	83%	3	3	2	$100	❌	✅	❌	Y / Y	⭐️ 4.9 (193)
Carlisle Luxury Townhouse	$48,974	$184	69%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (54)
Iconic Shoe House Featured On HGTV & Amazing Race	$92,417	$269	91%	3	3	2	$176	❌	✅	❌	Y / Y	⭐️ 4.9 (42)
Harrisburg, PA	$31,095	$144	59%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Stone Gables Estate - Rockin' Retro	$47,982	$345	38%	3	3	1	$0	❌	❌	❌	N / Y	⭐️ 5 (27)
Reeses Retreat	$39,474	$175	55%	3	3	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Hershey Hideaway w/ Patio - 1 Mi to Hersheypark!	$92,640	$352	69%	3	1	2	$207	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Stone Gables Estate - 880 Cozy Cottage	$74,715	$346	59%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Blue Mountain Retreat	$80,757	$328	66%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (38)
River Road Haven	$35,399	$196	46%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
A Wee Bit of Scotland near Harrisburg & Hershey	$65,501	$218	81%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (66)
Townhouse accessible distance to Hershey Park	$39,678	$180	56%	3	0	5	$449	❌	❌	❌	Y / Y	⭐️ 5 (3)
York View Hill	$33,102	$150	59%	3	1	2	$50	❌	❌	❌	N / N	⭐️ 4.8 (18)
Quintessential Small Town, 3 miles to Hersheypark	$46,176	$238	50%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (145)
Countryside Cottage	$44,458	$178	63%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (72)
The Castle ! PA resort estate w Amazing Pool	$65,858	$338	52%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
E Maple-The Pleasant Home/ Comfort & Ease	$47,156	$170	75%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Walk to everything Harrisburg - Hersheypark 20 min	$25,809	$147	46%	3	3	2	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (164)

Return Metrics

33.2% 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)	$24,212	$48,425	$72,637	$96,850	$121,063	$242,126	$726,378
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$224,080	$224,080	$224,080	$224,080	$224,080	$224,080	$224,080
Down Payment	$56,020	$56,020	$56,020	$56,020	$56,020	$56,020	$56,020
Property Appreciation	$8,403	$17,058	$25,972	$35,155	$44,612	$96,330	$399,776
Total Return	$312,715	$345,583	$378,710	$412,105	$445,775	$618,557	$1,406,255

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.2%

Cap Rate

15.38%

Return on Investment

48.49%

30 Rocky Wood Ln Lewisberry, Pennsylvania, 17339

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,343/mo

Inquire about this property

Contact Agent

$280,100

Zestimate

185

Airbnb Investor Score

$24,212

Annual Profit

15.4%

Cap Rate

33.2%

Cash on Cash

$65,273

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $249/night at 54% occupancy.Projected nightly rate is $214/night at 60% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,699

Avg annual revenue

60%

Avg occupancy rate

$214

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

$80k

$110k

$24,213

Profit

Revenue

$65,273

Operating Expenses

$22,165

Operating Income

$43,107

Mortgage & Taxes

$18,895

Profit (Cash Flow)

$24,213

$72,923

Cash Investment

Down Payment

$56,020

Renos & Furnishing

$8,500

Closing Costs

$8,403

Total

$72,923

DSCR Ratio

Strong

2.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.2%

Cap Rate

15.38%

Return on Investment

48.49%

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

$13,294

Deductible property tax

$2,773

Your total deduction

$4,709

Your adjusted annual income

$150,000 - $4,709 = $145,291

Taxes on $145,291 (30%)

$43,587

Your old tax bill

$45,000

Your new tax bill

$43,587

Estimated tax savings

$1,413

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:

0.46 sqft

Year built:

1980

Size:

1,647 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Oil

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 3

Lot size: 0.46 sqft

Building area: 1,647 sqft

Garage: No

Heating: Forced air, oil

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central A/C, Electric

View: -

Parking: On Street

Amenities: Dishwasher, Microwave, Oven/Range - Electric, Refrigerator, Electric Water Heater

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 49000OE0043A000000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $153,070

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $280,100

Schools

Middle School: Northern Middle School with 5/10 star rating
High School: Northern High School with 7/10 star rating