BNBCalc Short Term Rental Investment Analysis 62 Chickadee Ln, Albrightsville, PA, 18210

4 bed • 3 bath • 12 guests • $381,700

BNB

Calc

Annual Revenue

$64,517

Profit (Cash Flow)

$16,701

Cap Rate

11.1%

Annual Revenue

$64,517

AirDNA projects $386/night at 27% occupancy ($38,065). Airbtics projects $368/night at 48% occupancy ($64,516). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 48% occupancy rate, $368 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,784	$60,209	$118,804	$171,511
Occupancy	31%	45%	68%	77%
Nightly Rate	$273	$334	$442	$572

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Chickadee Retreat	$123,016	$312	100%	4	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (3)
Spacious Poconos Home w/ Game Room, Deck + Hot Tub	$134,259	$491	70%	4	3	3	$361	✅	✅	❌	Y / Y	⭐️ 4.5 (123)
Spacious Poconos Winter Escape: Near Ski Slopes!	$208,795	$572	92%	4	3	2	$494	✅	✅	❌	Y / Y	⭐️ 5 (1)
Cozy Mountain Chalet w/ 3 Fireplaces & Large Deck	$43,391	$153	70%	4	2	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (101)
Extremely spacious house with theater room&wet bar	$95,370	$428	54%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (92)
Charming Peaceful Chalet	$106,595	$294	96%	4	3	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (177)
Inn Kognito 4 * Modern Farmhouse, HOT TUB, Sauna	$104,884	$542	50%	4	2	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (16)
Family 4bedroom-Luxury Hot tub, pet friendly	$79,671	$327	58%	4	2.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (48)
Deer Lodge at Indian Mountain Lake, Poconos, PA	$44,344	$270	40%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (40)
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)
Private POOL\|Hot Tub\|Fully Fenced- In\|Fire Pit	$83,042	$428	49%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (159)
Pocono Cabin \| Hot tub \| Fire Pit	$64,417	$215	71%	4	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (49)
4 Min To The lake! Hot Tub, Firepit & Pet Friendly	$60,975	$281	50%	4	2.5	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (25)
2 HotTubs\|2 Kayaks\|Steam Rm\|Game Rm\|Sauna\|Pool	$70,863	$575	32%	4	5	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (31)
Happy Trails, 4 bedroom-Hot tub, pet friendly	$84,005	$341	59%	4	2.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (28)
Hot tub outdoor/ indoor sauna fireplace pool tbl	$31,817	$267	30%	4	2.5	2	$230	✅	✅	✅	Y / Y	⭐️ 5 (174)
8Beds 2900ft² Pocono Fun Bar Game Room AC No fee	$29,760	$277	28%	4	2.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (65)
Lakefront, Kayaks, Canoe, Fishing and Relaxation!	$99,729	$539	46%	4	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (39)
Deck & Fire Pits: Immaculate Poconos Lodge!	$121,597	$732	44%	4	3.5	2	$336	✅	❌	❌	Y / Y	⭐️ 5 (105)
Cheerful Pocono home away from home	$23,067	$274	22%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Spacious Modern Home	$57,203	$624	23%	4	3.5	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (5)
Gorgeous Pocono cabin w/hot tub, lake, pets	$36,411	$167	54%	4	2	2	$281	✅	✅	✅	Y / Y	⭐️ 5 (42)
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)
Mohawk Kudil in Poconos! Hot Tub ,Pool & Game Room	$62,513	$427	40%	4	2.5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (19)
Cozy Pocono vacation home w/ hot tub, game room	$29,454	$293	27%	4	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (91)
Bright Big Home with a pool, hot tub and nature	$58,458	$484	33%	4	3	2	$0	✅	✅	✅	Y / N	⭐️ 4.8 (6)
Sunsets/Game Room/Pool & Beach	$33,966	$357	23%	4	3	2	$325	✅	❌	✅	Y / Y	⭐️ 4.8 (78)
4Bed/2Bath Pocono Chalet Home! NoLastMinute rental	$21,316	$364	16%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (37)
Charming home in Pocono	$79,191	$281	77%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Sleeps 12, Close to Slopes & Pubs!	$24,398	$202	33%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Pocono Paradise is the perfect getaway 3,300 sq ft	$20,226	$352	12%	4	3	3	$397	✅	❌	❌	Y / Y	⭐️ 5 (4)
Renovated 4BD/2BA,2 Fireplaces,Sunroom,Patio/Grill	$33,225	$276	32%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
IndianLake 4BR House~HotTub~GameRoom~Pool	$35,254	$247	39%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
New ! Cozy Pocono Home w/Game Room & Theatre Room	$57,537	$393	40%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
New Designed 4BR&3BA w/Private Pool and Hot Tub	$30,598	$418	20%	4	4	2	$0	✅	✅	❌	Y / Y	⭐️ 4.3 (7)
4BR House near the IndianLake/HotTub/PoolTable	$19,325	$220	24%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Sauna\| Arcade\| Grill\| Hot Tub\|	$61,542	$285	59%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (5)
Atomic Home \| Indian Mtn Lake \| Priv Pool \| Arcade	$206,481	$688	82%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

16.94% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,701	$33,402	$50,103	$66,804	$83,506	$167,012	$501,037
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$305,360	$305,360	$305,360	$305,360	$305,360	$305,360	$305,360
Down Payment	$76,340	$76,340	$76,340	$76,340	$76,340	$76,340	$76,340
Property Appreciation	$11,451	$23,245	$35,393	$47,906	$60,794	$131,272	$544,786
Total Return	$409,852	$438,348	$467,197	$496,411	$526,001	$679,985	$1,427,523

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.94%

Cap Rate

11.12%

Return on Investment

32.37%

62 Chickadee Ln Albrightsville, Pennsylvania, 18210

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,831/mo

Inquire about this property

Contact Agent

$381,700

Zestimate

103

Airbnb Investor Score

$16,701

Annual Profit

11.1%

Cap Rate

16.9%

Cash on Cash

$64,517

Annual Revenue

BNBCalc predicts this property will get $368 per night with 48% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$70,465

Avg annual revenue

48%

Avg occupancy rate

$368

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

$80k

$145k

$210k

$16,701

Profit

Revenue

$64,517

Operating Expenses

$22,067

Operating Income

$42,450

Mortgage & Taxes

$25,748

Profit (Cash Flow)

$16,701

$98,541

Cash Investment

Down Payment

$76,340

Renos & Furnishing

$10,750

Closing Costs

$11,451

Total

$98,541

DSCR Ratio

Strong

1.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.94%

Cap Rate

11.12%

Return on Investment

32.37%

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

$18,116

Deductible property tax

$3,779

Your total deduction

$22,597

Your adjusted annual income

$150,000 - $22,597 = $127,403

Taxes on $127,403 (30%)

$38,221

Your old tax bill

$45,000

Your new tax bill

$38,221

Estimated tax savings

$6,779

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:

0.88 sqft

Year built:

2007

Size:

1,914 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Electric, Fireplace Insert

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.88 sqft

Building area: 1,914 sqft

Garage: No

Heating: Baseboard, electric, fireplace insert

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: Window Unit(s)

View: -

Parking: Open

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

Price per square foot: $199

Lot Info

Zoning: -

Land Use: -

Parcel Number: 20.8I.1.133

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $172,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $381,700

Schools

High School: Pocono Mountain West High School with 7/10 star rating