BNBCalc Short Term Rental Investment Analysis 7127 Winnebago Dr

4 bed • 2 bath • 8 guests • $290,000

BNB

Calc

Report by:

S Brennan

stephbrennan@gmail.com

Annual Revenue

$64,122

Profit (Cash Flow)

$25,674

Cap Rate

14.5%

Annual Revenue

$64,122

AirDNA projects $233/night at 40% occupancy ($34,040). Airbtics projects $308/night at 57% occupancy ($64,122). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,819	$53,555	$97,467	$177,463
Occupancy	43%	49%	68%	91%
Nightly Rate	$200	$275	$368	$507

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tree-Lined Pocono Lake Home w/ Hot Tub + Decks!	$90,492	$506	42%	4	3	2	$310	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Cozy, Dog-Friendly Arrowhead Lake Cottage w/AC!	$64,649	$169	97%	4	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (3)
Updated* Lake House w/ HotTub \| GameRoom \| FirePit	$80,853	$376	51%	4	3	2	$280	✅	✅	✅	Y / Y	⭐️ 4.8 (22)
Serene mountain lakeview retreat!	$75,708	$368	49%	4	4	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (17)
Spacious Poconos Vacation Rental w/ Fire Pit!	$184,315	$525	90%	4	3	2	$336	✅	✅	✅	Y / Y	⭐️ 4.7 (9)
Pocono Home @Arrowhead Registration fees included	$64,687	$334	47%	4	4	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (78)
Cozy Pocono Getaway in Arrowhead Lake	$74,172	$198	96%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
🦌Nature in♥️ofPoconosFastInternet🔥FamilyfriendlY	$21,295	$158	35%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (81)
Fully Equipped Arrowhead Lake Chalet. Book now!!	$61,003	$293	51%	4	3	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
An Ultimate Pocono Lake Retreat Awaits 3 LevelHome	$69,016	$256	71%	4	3	2	$175	✅	❌	❌	Y / N	⭐️ 5 (2)
Arrowhead Lake Retreat - Large Deck/Fire Pit	$30,744	$295	26%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (17)
Pocono retreat, Kalahari,Ski resorts big hot tub	$57,971	$338	44%	4	3	2	$220	❌	✅	❌	Y / Y	⭐️ 4.9 (30)
Lighthouse Point: Lakefront at Arrowhead Lake	$84,818	$567	38%	4	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (15)
A Family Ski and Waterpark Getaway with Game Room	$27,696	$93	71%	4	2	2	$170	✅	✅	✅	Y / Y	⭐️ 4.8 (122)
Private cul-de-sac\|AC\|Kg Bed\|Fire Pit\|Games & WiFi	$78,518	$286	67%	4	2	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (82)
Pocono Cabin in Beautiful Arrowhead Lake Community	$66,284	$179	95%	4	2	7	$119	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Star Hot tub AC King bed Fireplace Fire pit TV	$39,950	$232	42%	4	2	2	$225	❌	✅	✅	Y / Y	⭐️ 4.9 (152)
BlissfulBear Chalet @ Arrowhead Lake EV Charger	$85,958	$331	67%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (71)
Spacious Pocono Lake House Near Skiing & Swimming!	$128,437	$345	97%	4	2	2	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (53)
Peaceful Chalet I Fireplace I Hot Tub I Fire Pit	$68,931	$372	45%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (59)
4 BR, Gas Fireplace, Fire Pit, Pets - Walk to Pool	$42,421	$211	48%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (10)
Perfect Poconos Escape \| Hot Tub \|Game Room	$136,704	$371	91%	4	3	2	$350	✅	✅	❌	Y / N	⭐️ 4.5 (16)
Luxury & Cozy 4-BR Chalet in Arrowhead!	$48,210	$288	39%	4	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (32)
Close to Lake & Pool-Lovely Firepit-Outdoor Dining	$37,405	$237	37%	4	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
Lakefront!!! 4BR/3BA , sauna, private dock, boat..	$36,590	$264	33%	4	3	1	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Lakefront! Covered Hot Tub, Bar Lounge, Billiards!	$42,352	$208	49%	4	3	2	$195	✅	✅	❌	Y / Y	⭐️ 4.2 (6)
5 bedroom mountain home w/lake & pool access!	$34,154	$201	44%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (15)
Cozy Pocono Cabin in Arrowhead Lake Community	$32,975	$187	47%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (50)
Luxury Mountain Escape: Firepit, Sauna & Game Room	$90,436	$518	44%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (11)
Wooded Bliss Chalet ~ Hot Tub	$42,399	$229	44%	4	4	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (9)
Arrowhead Lake Chalet - Lakeview	$30,155	$182	42%	4	2	2	$224	✅	❌	✅	Y / Y	⭐️ 5 (1)
Sunrise Retreat	$95,669	$366	66%	4	2	2	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
The Lake Life by AvantStay \| Lakefront + Hot Tub	$123,718	$484	67%	4	2	1	$175	❌	✅	✅	Y / Y	⭐️ 4.9 (27)
NO EXTRA FEES! Modern Chalet \| Cozy & Spacious	$57,797	$193	77%	4	2	4	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
Serenity Cabin Pocono Mountains Pool ArrowheadLake	$19,717	$116	40%	4	2	2	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
New listing! Private Pocono Dream House!	$59,459	$255	57%	4	4	2	$150	✅	✅	❌	Y / Y	⭐️ 0 (1)
Billiards Table, Shuffleboard, Sprawling Deck!	$41,541	$200	48%	4	3	2	$175	✅	❌	❌	Y / Y	⭐️ 4.2 (4)
Tawny & Peaceful \| AvantStay \| Game Room, Firepit	$181,501	$855	58%	4	4	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
NEW! Poconos Paradise\|Arrowhead Lakes \| Hot Tub	$75,945	$250	83%	4	4	2	$0	✅	✅	❌	Y / Y	⭐️ 3.8 (5)
Pocono Lake Home: Deck & Fire Pit, Near Skiing!	$91,560	$492	49%	4	2	2	$129	✅	❌	✅	Y / Y	⭐️ 4.6 (60)

Return Metrics

14.23% 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)	$25,673	$51,347	$77,020	$102,694	$128,367	$256,735	$770,205
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,314	$4,772	$7,381	$10,151	$13,092	$30,752	$188,500
Down Payment	$101,500	$101,500	$101,500	$101,500	$101,500	$101,500	$101,500
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$138,188	$175,280	$212,792	$250,743	$289,149	$488,723	$1,474,111

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.23%

Cap Rate

14.51%

Return on Investment

20.34%

7127 Winnebago Dr Pocono Lake, Pennsylvania, 18347-8129

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,391/mo

This property is for sale!

Contact Agent

$64,122

Annual Revenue

BNBCalc predicts this property will get $308 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 38% 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.

$69,405

Avg annual revenue

57%

Avg occupancy rate

$308

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

$75k

$125k

$185k

$25,674

Profit

Revenue

$64,122

Operating Expenses

$22,016

Operating Income

$42,106

Mortgage & Taxes

$16,433

Profit (Cash Flow)

$25,674

$180,350

Cash Investment

Down Payment

$101,500

Renos & Furnishing

$71,600

Closing Costs

$7,250

Total

$180,350

DSCR Ratio

Strong

2.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.23%

Cap Rate

14.51%

Return on Investment

20.34%

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

$11,183

Deductible property tax

$2,871

Your total deduction

$13,486

Your adjusted annual income

$150,000 - $13,486 = $136,514

Taxes on $136,514 (30%)

$40,954

Your old tax bill

$45,000

Your new tax bill

$40,954

Estimated tax savings

$4,046

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:

30,492 sqft

Year built:

1992

Size:

1,440 sqft

Type:

SFR

Parking:

Heating:

Heat Pump

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 30,492 sqft

Building area: 1,440 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-3

Land Use: Residential

Parcel Number: 03.19C.1.127

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $122,890

County Est. Land Value: $23,100

Assessed Land Value: $23,100

County Est. Structure Value: $99,790

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/22/13	$0	0%	Larry Jarema, Anneliese Jarema

Ownership

Name: Larry Jarema

Owner Occupied: Yes

Owner Mailing Address: 7127 Winnebago Dr, Pocono Lake, PA 18347

Years Owned: 131

Home Equity: $321,000

Mortgage Balance Remaining: $25,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: Yes

Foreclosure: No

Schools

High School: Pocono Mountain West High School with 4/10 star rating