BNBCalc Short Term Rental Investment Analysis 400 Mountain Road, Albrightsville, PA

5 bed • 3 bath • 1 guests • $159,000

BNB

Calc

Annual Revenue

$75,423

Profit (Cash Flow)

$41,212

Cap Rate

32.7%

Annual Revenue

$75,423

AirDNA projects $730/night at 38% occupancy ($101,318). Airbtics projects $413/night at 50% occupancy ($75,422). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $413 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,889	$75,768	$129,869	$168,194
Occupancy	33%	49%	65%	71%
Nightly Rate	$269	$396	$511	$608

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Extremely spacious house with theater room&wet bar	$95,370	$428	54%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (92)
Private Pool, Hot Tub, Game Rm, Fire Pit, Luxury!	$90,500	$460	50%	5	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (59)
The Chickadee Retreat	$123,016	$312	100%	4	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (3)
Deer Lodge at Indian Mountain Lake, Poconos, PA	$44,344	$270	40%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (40)
Lakefront 5/3 ACRE Hottub Gamerm firepit Waterpark	$148,979	$1,017	39%	5	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (29)
Inn Kognito 4 * Modern Farmhouse, HOT TUB, Sauna	$104,884	$542	50%	4	2	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (16)
Lakefront, Kayaks, Canoe, Fishing and Relaxation!	$99,729	$539	46%	4	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (39)
Cozy Mountain Chalet w/ 3 Fireplaces & Large Deck	$43,391	$153	70%	4	2	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (101)
Family 4bedroom-Luxury Hot tub, pet friendly	$79,671	$327	58%	4	2.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (48)
Hot Tub, Fire Pit & Lake Access: Poconos Escape!	$130,053	$495	68%	4	3.5	2	$341	✅	✅	❌	Y / Y	⭐️ 4.5 (39)
Big House, Private pool, Hot tub & Lots of privacy	$74,798	$237	72%	4	2.5	2	$279	✅	✅	✅	Y / Y	⭐️ 5 (110)
Charming Peaceful Chalet	$106,595	$294	96%	4	3	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (177)
2 HotTubs\|2 Kayaks\|Steam Rm\|Game Rm\|Sauna\|Pool	$70,863	$575	32%	4	5	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (31)
Pocono Cabin \| Hot tub \| Fire Pit	$64,417	$215	71%	4	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (49)
Private POOL\|Hot Tub\|Fully Fenced- In\|Fire Pit	$83,042	$428	49%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (159)
4 Min To The lake! Hot Tub, Firepit & Pet Friendly	$60,975	$281	50%	4	2.5	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (25)
Spacious Poconos Home w/ Game Room, Deck + Hot Tub	$134,259	$491	70%	4	3	3	$361	✅	✅	❌	Y / Y	⭐️ 4.5 (123)
Happy Trails, 4 bedroom-Hot tub, pet friendly	$84,005	$341	59%	4	2.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (28)
Nature Escape w/ Wood Burning Hot Tub in Poconos	$57,731	$207	68%	4	2	2	$190	✅	✅	✅	Y / Y	⭐️ 5 (39)
Hot tub outdoor/ indoor sauna fireplace pool tbl	$31,817	$267	30%	4	2.5	2	$230	✅	✅	✅	Y / Y	⭐️ 5 (174)
Spacious Poconos Winter Escape: Near Ski Slopes!	$208,795	$572	92%	4	3	2	$494	✅	✅	❌	Y / Y	⭐️ 5 (1)
"Cozy Antilia" w/Hot Tub, Sauna & Gameroom	$74,406	$607	33%	5	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (60)
Lakefront 5bdrm waterprk 1acre no neighbors games	$127,537	$976	35%	5	3	3	$199	✅	✅	✅	Y / Y	⭐️ 0 (2)
Deck & Fire Pits: Immaculate Poconos Lodge!	$121,597	$732	44%	4	3.5	2	$336	✅	❌	❌	Y / Y	⭐️ 5 (105)
Albrightsville Home w/ Indian Mountain Lake Access	$64,911	$382	39%	4	2	2	$232	✅	❌	❌	Y / Y	⭐️ 4.7 (56)
Hot Tub, Arcade, Dog Friendly, Fire Pit, EVcharge	$72,144	$240	69%	4	2	2	$225	✅	✅	✅	Y / Y	⭐️ 4.5 (28)
Gorgeous Pocono cabin w/hot tub, lake, pets	$36,411	$167	54%	4	2	2	$281	✅	✅	✅	Y / Y	⭐️ 5 (42)
Large Home, Ski, Hot Tub, Games	$49,476	$225	57%	4	3.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (50)
Joyful townhouse with 6 bedrooms and 2 playrooms	$61,972	$502	33%	6	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (61)
Mohawk Kudil in Poconos! Hot Tub ,Pool & Game Room	$62,513	$427	40%	4	2.5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (19)
Serene Pocono Escape \| Hot Tub \| Lake Access	$59,966	$253	56%	4	2	1	$195	❌	✅	❌	Y / Y	⭐️ 4.8 (11)
Serene Pocono Escape, Hot Tub, Lake Access!	$40,918	$172	65%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (19)
Bright Big Home with a pool, hot tub and nature	$58,458	$484	33%	4	3	2	$0	✅	✅	✅	Y / N	⭐️ 4.8 (6)

Return Metrics

83.56% 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)	$41,212	$82,424	$123,636	$164,849	$206,061	$412,122	$1,236,368
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$127,200	$127,200	$127,200	$127,200	$127,200	$127,200	$127,200
Down Payment	$31,800	$31,800	$31,800	$31,800	$31,800	$31,800	$31,800
Property Appreciation	$4,770	$9,683	$14,743	$19,955	$25,324	$54,682	$226,934
Total Return	$204,982	$251,107	$297,380	$343,804	$390,385	$625,805	$1,622,302

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

83.56%

Cap Rate

32.66%

Return on Investment

96.39%

400 Mountain Road Pennsylvania

5 bed • 3 bath • 1 guests

Purchase Price

Est. $763/mo

Inquire about this property

Contact Agent

475

Airbnb Investor Score

$41,212

Annual Profit

32.7%

Cap Rate

83.6%

Cash on Cash

$75,423

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $730/night at 38% occupancy.Projected nightly rate is $413/night at 50% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$76,335

Avg annual revenue

50%

Avg occupancy rate

$413

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

$85k

$145k

$210k

$41,212

Profit

Revenue

$75,423

Operating Expenses

$23,485

Operating Income

$51,938

Mortgage & Taxes

$10,726

Profit (Cash Flow)

$41,212

$49,320

Cash Investment

Down Payment

$31,800

Renos & Furnishing

$12,750

Closing Costs

$4,770

Total

$49,320

DSCR Ratio

Strong

4.84

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

83.56%

Cap Rate

32.66%

Return on Investment

96.39%

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

$7,546

Deductible property tax

$1,574

Your total deduction

-$23,701

Your adjusted annual income

$150,000 - -$23,701 = $173,701

Taxes on $173,701 (30%)

$52,110

Your old tax bill

$45,000

Your new tax bill

$52,110

Estimated tax savings

-$7,110

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:

16.26 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 16.26 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 426489A

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $2,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Southern Columbia High School with 4/10 star rating