BNBCalc Short Term Rental Investment Analysis 51 E Oak St, Pittston, PA 18640

3 bed • 1 bath • 9 guests • $1,300

BNB

Calc

Annual Revenue

$25,311

Profit (Cash Flow)

$8,253

Cap Rate

641.6%

Annual Revenue

$25,311

AirDNA projects $165/night at 42% occupancy ($25,311). Airbtics projects $205/night at 54% occupancy ($40,432). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 42% occupancy rate, $165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,564	$40,725	$61,310	$87,535
Occupancy	43%	51%	61%	77%
Nightly Rate	$163	$199	$248	$285

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CHARMING DUPLEX IN THE GARDEN VILLAGE (3BR)	$21,769	$126	42%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Stylish Victorian Oasis~5* Location, 2 Queen Beds	$28,129	$133	53%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (51)
Cozy & Convenient Dallas Home	$36,455	$165	58%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (81)
The mini retreat	$34,967	$197	46%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
"Serene Escape: Leave Worries Behind"	$21,738	$160	35%	3	1	1	$95	❌	❌	❌	N / Y	⭐️ 4.9 (22)
Cozy Home near Downtown & Montage Mountain	$37,883	$128	77%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (70)
Cozy Getaway	$41,263	$172	64%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Spacious lovely house 3 BR near Wilkes-Barre	$26,701	$125	55%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (36)
A Beautifull and Roomy place 3 beds	$23,795	$113	50%	3	2	2	$95	❌	❌	❌	N / Y	⭐️ 4.7 (52)
Amazing house with free parking	$21,991	$124	45%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (24)
LOVELY LAVISH OFF OAK	$22,313	$166	34%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Serene Cottage at Harveys Lake	$41,845	$173	63%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
The Star Hot tub AC King bed Fireplace Fire pit TV	$39,786	$228	42%	3	2	2	$225	❌	✅	✅	Y / Y	⭐️ 4.9 (148)
Peaceful Cottage at Nuangola Lake	$40,498	$168	61%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
BEAR CREEK INN	$37,878	$170	50%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (141)
Cinderloch Chalet -Modern Living in the Poconos !	$71,831	$312	58%	3	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (131)
6min walk to pool, AC, Large Deck, Foosball, Wi-Fi	$53,887	$315	41%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
11 min walk to beach, Deck, BBQ, Firepit, Wi-Fi	$49,087	$241	49%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (9)
Cozy 2-bed w/ hot tub near Lake Harmony	$72,364	$216	84%	3	2	2	$165	✅	✅	❌	Y / Y	⭐️ 4.9 (148)
Cheerful 3 bedroom home with deck and woodsy views	$51,227	$204	59%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (25)
Serene and Cozy Cottage, Walk to Big Bass Lake	$29,025	$180	38%	3	1	2	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (33)
Comfortable getaway in mountains	$40,810	$194	43%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Affordable and stylish House for the best Leisure	$55,020	$282	52%	3	3	2	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
Cozy Pines Chalet with Hot Tub 3 minutes from Lake	$42,822	$209	51%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (92)
Hot Tub ~ Pet Friendly ~ White Pine Oasis	$40,983	$201	50%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.8 (71)
15 Mins Waterparks/ Lakes /Kayak’s/ Pets welcome	$34,663	$171	50%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (132)
Pet Friendly Lake Retreat with Hot Tub & Fire Pit	$56,937	$203	69%	3	1	2	$145	❌	✅	✅	Y / Y	⭐️ 4.8 (155)
Hot Tub, Swing Fire Pit, Golf Cart! Fall Hiking	$91,626	$312	78%	3	2	2	$170	❌	✅	✅	Y / Y	⭐️ 4.9 (78)
Pocono Chalet with Lake access and kayaks	$47,261	$275	44%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (72)
Escape in our Rain-Forest A-Frame Cabin-Retreat	$29,858	$223	34%	3	1	2	$139	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Bear Cottage	$23,817	$136	43%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (27)
Cozy Pocono Lake 'Woodside Nest' w/ Fire Pit!	$84,850	$355	59%	3	2	2	$202	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Idlewood Chalet	$40,319	$136	68%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
Pocono Retreat, Arrowhead Lake, Relaxation	$42,776	$274	41%	3	3	2	$110	✅	❌	✅	Y / Y	⭐️ 4.8 (53)
Pocono Lake Home w/ Community Pools	$104,588	$276	95%	3	2	2	$243	✅	❌	✅	Y / Y	⭐️ 2.6 (3)
7 min walk to pool, Pets stay free, Firepit, AC	$57,853	$269	54%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (10)
Fox Den: Hot Tub, Fire Pit, Pet Friendly	$54,825	$217	61%	3	2	3	$185	✅	✅	✅	Y / Y	⭐️ 4.9 (14)
4min walk to pool, AC, Firepit, Deck/Balcony, WiFi	$47,432	$276	41%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Charming 3 Bed home in Poconos !	$61,960	$153	97%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Country Ranch - lake, AC, fire pit, ski	$48,512	$230	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (25)

Return Metrics

96.54% 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)	$8,253	$16,506	$24,759	$33,012	$41,266	$82,532	$247,596
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12	$26	$40	$56	$72	$169	$1,040
Down Payment	$260	$260	$260	$260	$260	$260	$260
Property Appreciation	$39	$79	$120	$163	$207	$447	$1,855
Total Return	$8,565	$16,871	$25,180	$33,492	$41,805	$83,409	$250,752

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

96.54%

Cap Rate

641.6%

Return on Investment

97.14%

51 E Oak St Pittston, PA, 18640

3 bed • 1 bath • 9 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

5960

Airbnb Investor Score

$8,253

Annual Profit

641.6%

Cap Rate

96.5%

Cash on Cash

$25,311

Annual Revenue

BNBCalc predicts this property will get $205 per night with 54% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% 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.

$45,283

Avg annual revenue

54%

Avg occupancy rate

$205

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

$75k

$105k

$8,253

Profit

Revenue

$25,311

Operating Expenses

$16,970

Operating Income

$8,341

Mortgage & Taxes

$88

Profit (Cash Flow)

$8,253

$8,549

Cash Investment

Down Payment

$260

Renos & Furnishing

$8,250

Closing Costs

$39

Total

$8,549

DSCR Ratio

Strong

95.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

96.54%

Cap Rate

641.6%

Return on Investment

97.14%

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

$62

Deductible property tax

$13

Your total deduction

-$6,986

Your adjusted annual income

$150,000 - -$6,986 = $156,986

Taxes on $156,986 (30%)

$47,096

Your old tax bill

$45,000

Your new tax bill

$47,096

Estimated tax savings

-$2,096

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:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -