BNBCalc Short Term Rental Investment Analysis 42 East Creek View Drive, Gouldsboro, PA

5 bed • 2 bath • 15 guests • $260,000

BNB

Calc

Annual Revenue

$45,637

Profit (Cash Flow)

$8,486

Cap Rate

10.0%

Annual Revenue

$45,637

AirDNA projects $429/night at 45% occupancy ($70,510). Airbtics projects $371/night at 55% occupancy ($74,528). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 51% occupancy rate, $245 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,489	$58,775	$97,137	$194,000
Occupancy	37%	50%	61%	97%
Nightly Rate	$242	$300	$407	$516

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Game Room-Indoor Win/Outdoor Sum Pool-4 bd 3 ba	$93,495	$338	72%	4	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (43)
Raised A Frame Chalet \| Big Bass Lake \| Hot Tub	$59,536	$279	55%	5	3	2	$255	❌	✅	❌	Y / Y	⭐️ 4.6 (15)
Woodland Cottage - Pool / Lake / Game Room	$51,537	$223	61%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (51)
Luxury 5★Large Poconos home in a gated community	$81,653	$433	48%	6	3	2	$349	✅	❌	✅	Y / Y	⭐️ 4.8 (93)
5 Bedroom ON THE LAKE - Boats, Gameroom, Hot Tub	$108,928	$547	51%	5	3	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (121)
Make memories!hot tub,game room,EV charger,Peloton	$116,826	$570	54%	4	3	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (36)
Paradise Home with Movie Theater, Pool&Game Rooms	$50,798	$336	37%	5	4	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (50)
Pocono dream house	$41,905	$283	39%	5	4	2	$250	❌	✅	✅	Y / Y	⭐️ 4.6 (30)
Cozy amenity filled chalet at the Komorebi Lodge!	$36,584	$207	46%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (85)
Modern Chalet (5 Bedroom)	$58,369	$272	49%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
Riverfront, Hot Tub, Amenities, Wood Stove	$118,414	$465	68%	6	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (57)
Waterfront Hot tub Sauna Billiard Bikes 2 Masters	$38,769	$326	31%	4	3	2	$325	✅	✅	❌	Y / Y	⭐️ 4.9 (149)
Lakefront Cabin in Pocono Resort	$57,585	$326	46%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (19)
Mountain Chalet in Pocono Resort	$142,136	$403	94%	5	3	2	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (67)
Pocono Chalet/Countryside A-frame-Big Bass Lake	$53,810	$208	60%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (80)
The Alpine Arena	$29,095	$254	30%	5	3	2	$199	✅	❌	✅	Y / Y	⭐️ 4.7 (39)
Your next Pocono trip-Great for multiple families!	$48,555	$336	38%	5	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (14)
Spacious Lakefront Chalet, 6 bedrooms 4 full baths	$82,754	$406	51%	6	4	2	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
A Perfect Getaway: Hot Tub / Pinball / Office	$103,489	$275	97%	4	3	3	$130	✅	✅	✅	Y / Y	⭐️ 0 (0)
Cozy & fun place	$71,726	$476	35%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Cabin Getaway, Short Walk to Big Bass Lake	$71,305	$162	100%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (45)
Big Bass Lake 4BR Poconos Home - GAME ROOM - POOL	$43,534	$268	42%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Eco-Friendly Poconos Cabin w/ EV Charger!	$209,109	$540	99%	5	3	2	$258	✅	❌	✅	Y / Y	⭐️ 5 (14)
4BR #1 area in Heart of Poconos/HotTub+Indoor Pool	$48,733	$410	32%	4	3	2	$199	✅	✅	✅	Y / Y	⭐️ 5 (66)
Chalet with Game Room near Ski Trails & Lakes	$32,119	$163	47%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.6 (25)
Quiet Family Retreat. Chef Kitchen. Game Room.	$41,702	$341	32%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (37)
Mountain Chalet: Indoor Pool & Private Sauna	$95,966	$383	64%	4	2	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (80)
Glamorous Renovated 4bd Pocono House w/Game Room✔✔	$52,693	$254	47%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (93)
Remote Work & Pet Friendly Poconos Home \| Fire Pit	$48,016	$195	61%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
SunsetChalet BBL PA KINGBed FireplaceFirePit Decks	$42,478	$178	59%	4	2	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (74)
LAKE HOUSE , 3 King Beds, A/C , Arcade	$68,782	$307	61%	5	2	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (113)
Family Home w/ Deck, Walk to Big Bass Lake!	$202,511	$514	100%	4	2	2	$258	✅	❌	✅	Y / Y	⭐️ 4.8 (124)
Gouldsboro Cabin w/ Game Room - Near Lakes!	$189,142	$491	97%	4	2	2	$258	✅	❌	✅	Y / Y	⭐️ 5 (16)
Sunset Cabin \| Game Room \| Firepit \| Big Bass Lake	$58,817	$236	61%	5	3	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (34)
Cozy 4-bedroom cabin	$33,678	$233	39%	4	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (24)
The Mountain Hideaway in Big Bass Lake - Hot Tub	$90,163	$236	97%	4	2	3	$190	❌	✅	❌	Y / Y	⭐️ 4.9 (115)

Return Metrics

11.73% 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)	$8,485	$16,971	$25,456	$33,942	$42,428	$84,856	$254,568
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$208,000	$208,000	$208,000	$208,000	$208,000	$208,000	$208,000
Down Payment	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000
Property Appreciation	$7,800	$15,834	$24,109	$32,632	$41,411	$89,418	$371,088
Total Return	$276,285	$292,805	$309,565	$326,574	$343,839	$434,274	$885,656

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.73%

Cap Rate

10%

Return on Investment

26.05%

42 E Creek View Dr Gouldsboro, Pennsylvania, 18424

5 bed • 2 bath • 15 guests

Purchase Price

Est. $1,247/mo

Inquire about this property

Contact Agent

$284,200

Zestimate

Airbnb Investor Score

$8,485

Annual Profit

10.0%

Cap Rate

11.7%

Cash on Cash

$45,637

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $429/night at 45% occupancy ($70,510.35). Airbtics projects $371/night at 55% occupancy ($74,528).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 73% of comparables

Seasonality

40 Airbnb Comparables

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

$75,814

Avg annual revenue

55%

Avg occupancy rate

$371

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

$25k

$85k

$145k

$210k

$8,486

Profit

Revenue

$45,637

Operating Expenses

$19,613

Operating Income

$26,024

Mortgage & Taxes

$17,539

Profit (Cash Flow)

$8,486

$72,300

Cash Investment

Down Payment

$52,000

Renos & Furnishing

$12,500

Closing Costs

$7,800

Total

$72,300

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.73%

Cap Rate

10%

Return on Investment

26.05%

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

$12,340

Deductible property tax

$2,574

Your total deduction

$50,506

Your adjusted annual income

$150,000 - $50,506 = $99,494

Taxes on $99,494 (30%)

$29,848

Your old tax bill

$45,000

Your new tax bill

$29,848

Estimated tax savings

$15,152

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:

0.5 sqft

Year built:

1980

Size:

2,484 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.5 sqft

Building area: 2,484 sqft

Garage: No

Heating: Baseboard, electric

Pool: No

Fireplaces: 1

Basement: No

Cooling: Ceiling Fan(s), Window Unit(s)

View: -

Parking: Off Street

Amenities: Dishwasher, Washer, Refrigerator, Microwave, Electric Range, Dryer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 23304080003

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $21,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $284,300

Schools

Middle School: North Pocono Middle School with 6/10 star rating
High School: North Pocono High School with 6/10 star rating