BNBCalc Short Term Rental Investment Analysis 411 King Arthur Rd, Pocono Lake, PA 18347

3 bed • 2 bath • 9 guests • $499,999

BNB

Calc

Annual Revenue

$69,108

Profit (Cash Flow)

$12,715

Cap Rate

9.3%

Annual Revenue

$69,108

AirDNA projects $357/night at 53% occupancy ($69,107). Airbtics projects $285/night at 49% occupancy ($51,006). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $357 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,798	$47,250	$71,407	$119,532
Occupancy	40%	49%	54%	69%
Nightly Rate	$202	$242	$336	$446

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cabin Escape w/Wood Fired Spa in Lake Community	$33,787	$160	53%	3	1	1	$170	❌	✅	✅	Y / Y	⭐️ 5 (64)
Traditional Blakeslee Chalet: Deck & Lake Access!	$69,190	$339	54%	3	3	4	$181	❌	❌	❌	Y / Y	⭐️ 5 (15)
⛱❤️⛰Mt. Maplewood Lake House⛱Lake Front Cabin★Poconos★HOT TUB★Fireplaces★Games★	$149,695	$681	57%	3	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (8)
Secluded gem in Heart of Poconos with Game room	$30,955	$233	34%	3	3	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (48)
Charming Corner Newly Furnished Townhome	$47,781	$240	50%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (18)
2 mins from skiing w King BD/Hot Tub/fireplace	$52,886	$170	69%	3	3	1	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (91)
Lake, beach, dine, hike, bar@Lake Harmony, Poconos	$45,600	$170	65%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (146)
Repeat Retreat A Beautiful Lakeview Chalet!	$67,943	$383	47%	3	3	2	$225	✅	❌	✅	Y / Y	⭐️ 4.8 (30)
LAKE VIEWS! Cottage near lake access, 4 kayaks, AC	$41,921	$254	44%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (145)
Cabin on the Mount: Your Lake Harmony Retreat	$26,215	$75	89%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (223)
3BR Cabin \| Community Lake \| Fire Pit \| BBQ Grill	$44,859	$125	93%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (208)
Pocono getaway: Massive, private home on 2 acres	$93,098	$476	49%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (75)
Bikes \|ShortWalk2Lake\| Kayaks\|Firepit\|Hammock	$44,108	$219	50%	3	1	3	$170	✅	❌	✅	Y / Y	⭐️ 5 (115)
Inviting Lake Harmony Townhome! Fireplace, Hot Tub	$26,561	$186	31%	3	3	1	$185	✅	✅	✅	Y / Y	⭐️ 4.8 (34)
Masterpiece Cabin, 1 Acre +Hottub+Game Room	$88,414	$443	52%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (38)
Harmony Ridge by AvantStay \| Large Deck w/ Hot Tub	$65,125	$400	41%	3	3	2	$245	❌	✅	✅	Y / Y	⭐️ 4.6 (57)
Cozy Lakefront Getaway on Lake Harmony	$87,966	$650	36%	3	3	2	$300	❌	✅	❌	Y / Y	⭐️ 4.9 (36)
Heidi's Chalet - A Modern Lodge with Hot Tub	$58,713	$250	59%	3	3	3	$225	❌	✅	✅	Y / Y	⭐️ 5 (257)
Pet Friendly Lake Retreat with Hot Tub & Fire Pit	$56,937	$203	69%	3	1	2	$145	❌	✅	✅	Y / Y	⭐️ 4.8 (155)
Divine On Lupine Dr Hottub Arcade & Lake for 10!	$41,611	$240	43%	3	3	2	$240	❌	✅	✅	Y / Y	⭐️ 4.8 (42)
Your Summer Escape: Loft, Deck, Firepits & 3 Lakes	$54,793	$199	69%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (132)
Mountain & Lake Escape\|Hot Tub\|Fire Pit\|Game Rm\|EV	$151,095	$753	53%	3	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (53)
Hot Tub/Private /Lakes & Kayak’s/Pets	$29,970	$219	33%	3	3	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (45)
PB&J Chalet - Relax in Style at Locust Lake	$18,021	$83	41%	3	3	2	$230	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
Wooded Lakeside Chalet, walk to dock, kid kayaks	$50,628	$282	45%	3	3	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (26)
Upscale, cozy cabin designed for families	$88,038	$428	53%	3	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (55)
Rustic Pocono Mountain Chalet	$38,129	$215	46%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (18)
Private&Unique Mountain Retreat /private 35 acres	$59,524	$232	68%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
-Family Friendly, Stylish Home w HOT TUB-	$65,364	$245	68%	3	3	1	$85	✅	✅	✅	Y / Y	⭐️ 4.9 (53)
Lakefront, Boat, Firepit, Game Room, Grill, Wi-Fi	$28,691	$174	41%	3	2	2	$160	✅	❌	✅	Y / Y	⭐️ 4.5 (130)
:: Chalet in the Forest :: A Pocono Getaway	$32,142	$142	52%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (186)
Big Boulder Cozy Mt Retreat	$37,616	$211	44%	3	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
There & Back House, Modern A-Frame w/ Hot Tub	$60,474	$288	50%	3	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (96)
Boulder Basin by AvantStay \| Hot Tub with a View	$59,179	$409	37%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 4.6 (28)
Johnny's By The Lake: Ski Chalet\|cozy\|private	$49,363	$256	51%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (138)

Return Metrics

10.29% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,715	$25,430	$38,146	$50,861	$63,577	$127,154	$381,463
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,999	$399,999	$399,999	$399,999	$399,999	$399,999	$399,999
Down Payment	$99,999	$99,999	$99,999	$99,999	$99,999	$99,999	$99,999
Property Appreciation	$14,999	$30,449	$46,363	$62,754	$79,636	$171,957	$713,629
Total Return	$527,714	$555,879	$584,508	$613,615	$643,213	$799,111	$1,595,092

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.29%

Cap Rate

9.28%

Return on Investment

26.41%

411 King Arthur Rd Pocono Lake, PA, 18347

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,398/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$12,715

Annual Profit

9.3%

Cap Rate

10.3%

Cash on Cash

$69,108

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $357/night at 53% occupancy ($69,107.81). Airbtics projects $336/night at 49% occupancy ($51,006).

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$54,059

Avg annual revenue

49%

Avg occupancy rate

$285

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

$15k

$60k

$105k

$150k

$12,715

Profit

Revenue

$69,108

Operating Expenses

$22,664

Operating Income

$46,444

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$12,715

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.29%

Cap Rate

9.28%

Return on Investment

26.41%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$23,730

Deductible property tax

$4,950

Your total deduction

$96,068

Your adjusted annual income

$150,000 - $96,068 = $53,932

Taxes on $53,932 (30%)

$16,179

Your old tax bill

$45,000

Your new tax bill

$16,179

Estimated tax savings

$28,821

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: No

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: -