BNBCalc Short Term Rental Investment Analysis 3102 Leisure Dr

4 bed • 3 bath • 12 guests • $322,700

BNB

Calc

Annual Revenue

$63,388

Profit (Cash Flow)

$19,699

Cap Rate

12.9%

Annual Revenue

$63,388

AirDNA projects $445/night at 39% occupancy ($63,388). Airbtics projects $431/night at 42% occupancy ($66,116). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 39% occupancy rate, $445 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,720	$56,443	$104,395	$129,295
Occupancy	40%	40%	46%	51%
Nightly Rate	$311	$363	$588	$657

Seasonality (Profit by Month)

Return Metrics

23.18% 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)	$19,699	$39,398	$59,097	$78,797	$98,496	$196,993	$590,979
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$258,160	$258,160	$258,160	$258,160	$258,160	$258,160	$258,160
Down Payment	$64,540	$64,540	$64,540	$64,540	$64,540	$64,540	$64,540
Property Appreciation	$9,681	$19,652	$29,923	$40,501	$51,397	$110,981	$460,577
Total Return	$352,080	$381,751	$411,720	$441,998	$472,594	$630,674	$1,374,257

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.18%

Cap Rate

12.85%

Return on Investment

38.3%

3102 Leisure Dr Pocono Summit, Pennsylvania, 18346-7619

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,548/mo

Inquire about this property

Contact Agent

$322,700

Zestimate

Pocono Summit

Zoning

Laws

$63,388

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $445/night at 39% occupancy.Projected nightly rate is $431/night at 42% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$19,699

Profit

Revenue

$63,388

Operating Expenses

$21,920

Operating Income

$41,468

Mortgage & Taxes

$21,768

Profit (Cash Flow)

$19,699

$84,971

Cash Investment

Down Payment

$64,540

Renos & Furnishing

$10,750

Closing Costs

$9,681

Total

$84,971

DSCR Ratio

Strong

1.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.18%

Cap Rate

12.85%

Return on Investment

38.3%

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

$15,316

Deductible property tax

$3,195

Your total deduction

$18,786

Your adjusted annual income

$150,000 - $18,786 = $131,214

Taxes on $131,214 (30%)

$39,364

Your old tax bill

$45,000

Your new tax bill

$39,364

Estimated tax savings

$5,636

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:

13,939 sqft

Year built:

2005

Size:

1,452 sqft

Type:

SFR

Parking:

Heating:

Heat Pump

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5200 Holiday Dr	3	2	1,176	-	13,068	1980	$250,000	-
1164 Lexington Ave	4	2	1,512	-	33,541	1972	$659,000	-
2141 Shore Line Dr	6	3	2,424	-	31,363	2004	$525,000	-
5262 Broadway	1	1	1,018	-	9,583	1973	$155,000	-
368 Scotch Pine Dr	3	1	1,384	-	12,632	1974	$0	-
124 Summit Ave	3	2	1,744	-	22,216	1969	$0	-
4117 Low Ridge Rd	3	1	1,191	-	12,197	1973	$257,000	-
4110 Low Ridge Rd	3	2	1,404	-	13,068	2007	$0	-
4114 Low Ridge Rd	3	2	1,488	-	12,632	2003	$295,000	-
322 Scotch Pine Dr	3	2	2,028	-	11,761	1977	$290,000	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 2

Lot size: 13,939 sqft

Building area: 1,452 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-3

Land Use: Residential

Parcel Number: 03.14C.3.20

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $110,810

County Est. Land Value: $22,310

Assessed Land Value: $22,310

County Est. Structure Value: $88,500

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/19/24	$342,000	90%	Erick Khemraj, Kumardip Chatarpal
03/12/14	$103,000	98%	Anthony Cutshaw, Kathryn Cutshaw
02/22/13	$0	0%	Federal National Mortgage Association
10/29/07	$182,500	100%	Kanika Burke Sabree

Ownership

Name: Erick Khemraj

Owner Occupied: Yes

Owner Mailing Address: 245 Chestnut Ave, North Plainfield, NJ 18346

Years Owned: 4

Home Equity: $42,200

Mortgage Balance Remaining: $307,800

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No