Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 53 Dogwood Drive, Jim Thorpe, PA

3 bed • 3 bath • 9 guests • $454,000

BNB

Calc

Annual Revenue

$44,542

Profit (Cash Flow)

-$5,554

Cap Rate

5.5%

Annual Revenue

$44,542

AirDNA projects $398/night at 48% occupancy ($69,776). Airbtics projects $271/night at 45% occupancy ($44,541). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 45% occupancy rate, $271 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,060$44,319$66,746$88,150
Occupancy32%44%57%64%
Nightly Rate$208$269$313$362

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$80,696
$379
56%
33.52$150✅✅✅Y / Y⭐️ 5 (113)
$64,211
$344
51%
323$0✅✅✅Y / Y⭐️ 5 (169)
$81,015
$299
70%
31.51$200✅❌✅Y / Y⭐️ 5 (119)
$34,301
$270
34%
31.52$140✅❌✅Y / Y⭐️ 5 (90)
$43,516
$254
46%
322$125✅❌❌Y / Y⭐️ 5 (197)
$63,764
$209
79%
322$175✅❌❌Y / N⭐️ 5 (145)
$76,434
$322
64%
342$100❌❌✅Y / Y⭐️ 5 (69)
$28,809
$211
36%
322$100✅❌❌Y / Y⭐️ 5 (130)
$50,913
$361
38%
322$100✅❌❌Y / Y⭐️ 5 (9)
$64,827
$268
64%
322$170✅❌❌Y / Y⭐️ 5 (153)
$58,895
$298
53%
32.52$180✅❌❌Y / Y⭐️ 5 (78)
$42,630
$194
58%
312$160✅✅✅Y / Y⭐️ 5 (181)
$30,274
$209
38%
322$100✅✅✅Y / Y⭐️ 5 (105)
$37,991
$152
62%
323$120❌❌❌Y / N⭐️ 5 (21)
$79,348
$253
83%
312$129❌✅✅Y / Y⭐️ 5 (34)
$35,701
$204
46%
322$125✅❌✅Y / Y⭐️ 5 (34)
$66,537
$289
57%
332$150❌❌❌Y / Y⭐️ 5 (46)
$46,531
$204
61%
312$75❌❌❌Y / Y⭐️ 5 (212)
$30,135
$181
44%
31.53$100✅❌✅Y / Y⭐️ 4.5 (281)
$31,689
$222
39%
321$0✅❌❌Y / Y⭐️ 5 (73)
$91,069
$429
58%
332$0❌❌❌Y / Y⭐️ 5 (20)
$39,402
$273
38%
322$199✅❌❌Y / Y⭐️ 5 (24)
$38,706
$186
55%
322$150❌❌❌Y / Y⭐️ 5 (28)
$52,446
$160
89%
322$90✅❌❌Y / Y⭐️ 5 (179)
$33,191
$178
50%
322$50✅❌❌Y / Y⭐️ 5 (110)
$38,064
$260
40%
322$0✅❌✅Y / Y⭐️ 5 (71)
$34,836
$306
30%
33.52$165✅❌❌Y / Y⭐️ 5 (31)
$71,573
$430
45%
332$100✅❌❌Y / Y⭐️ 4.8 (121)
$43,064
$318
37%
32.52$0✅❌✅Y / Y⭐️ 5 (5)
$26,000
$222
32%
312$0✅❌❌Y / Y⭐️ 0 (0)
$39,588
$208
52%
323$0❌❌❌Y / N⭐️ 4.8 (16)
$39,468
$337
32%
322$0✅❌✅Y / N⭐️ 0 (0)

Return Metrics

-4.9% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,554-$11,108-$16,662-$22,217-$27,771-$55,543-$166,629
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$363,200$363,200$363,200$363,200$363,200$363,200$363,200
Down Payment$90,800$90,800$90,800$90,800$90,800$90,800$90,800
Property Appreciation$13,620$27,648$42,098$56,980$72,310$156,138$647,977
Total Return$462,065$470,539$479,435$488,763$498,538$554,595$935,348

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.9%

Cap Rate

5.52%

Return on Investment

11.06%

property-location

53 Dogwood Dr Jim Thorpe, Pennsylvania, 18229

3 bed • 3 bath • 9 guests

Est. $2,178/mo

Agent

Inquire about this property

Contact Agent

$454,000

Zestimate

Jim Thorpe

Zoning


Laws

-6

Airbnb Investor Score

-$5,554

Annual Profit

5.5%

Cap Rate

-4.9%

Cash on Cash

$44,542

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $398/night at 48% occupancy.Projected nightly rate is $271/night at 45% occupancy.

Top 48% of comparables

Top 48% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$45,087

Avg annual revenue

45%

Avg occupancy rate

$271

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

$10k

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

-$5,554

Profit

Revenue

$44,542

Operating Expenses

$19,470

Operating Income

$25,071

Mortgage & Taxes

$30,625

Profit (Cash Flow)

-$5,554

$113,170

Cash Investment

Down Payment

$90,800

Renos & Furnishing

$8,750

Closing Costs

$13,620

Total

$113,170

DSCR Ratio

Weak

0.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.9%

Cap Rate

5.52%

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

$21,547

Deductible property tax

$4,495

Your total deduction

$51,739

Your adjusted annual income

$150,000 - $51,739 = $98,261

Taxes on $98,261 (30%)

$29,478

Your old tax bill

$45,000

Your new tax bill

$29,478

Estimated tax savings

$15,522

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:

1 sqft

Year built:

1994

Size:

1,976 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Baseboard, Other

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 1 sqft
  • Building area: 1,976 sqft
  • Garage: No
  • Heating: Baseboard, other
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Other
  • View: Mountain
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Microwave, Range / Oven, Refrigerator
  • Price per square foot: $229

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 51A5112LAN
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $155,800
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $454,000

Schools

  • High School: Jim Thorpe Area Senior High School with 5/10 star rating