BNBCalc Short Term Rental Investment Analysis 72 Woodland Hts

4 bed • 1 bath • 10 guests • $275,000

BNB

Calc

Annual Revenue

$41,090

Profit (Cash Flow)

$5,496

Cap Rate

8.0%

Annual Revenue

$41,090

AirDNA projects $250/night at 45% occupancy ($41,089). Airbtics projects $241/night at 49% occupancy ($43,131). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 45% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,360	$37,108	$58,660	$94,541
Occupancy	41%	46%	60%	71%
Nightly Rate	$181	$202	$248	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Southwoods Lodge	$41,954	$220	48%	4	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (148)
The Ludwig Lane Guest House	$49,487	$178	71%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (54)
Stone House with high speed internet	$30,038	$197	38%	4	3	1	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (28)
Dark Sky Getaway	$23,716	$144	45%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Cherry Springs Coudersport Cabin	$46,239	$258	43%	4	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Dark Skies Cabin at Cherry Springs	$58,828	$327	47%	4	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
The Old Alth Farm and Pavilion near Cherry Springs	$28,658	$180	41%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Coudersport Home w/ Outdoor Spa & Stargazing!	$126,664	$516	64%	4	4	2	$294	❌	✅	✅	Y / Y	⭐️ 4.8 (17)
Star Gazers Cabin, a Cherry Springs Property	$62,266	$207	76%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (111)

Return Metrics

5.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,496	$10,992	$16,488	$21,984	$27,480	$54,961	$164,884
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$192,500	$192,500	$192,500	$192,500	$192,500	$192,500	$192,500
Down Payment	$82,500	$82,500	$82,500	$82,500	$82,500	$82,500	$82,500
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$288,746	$302,739	$316,988	$331,499	$346,281	$424,538	$832,381

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.44%

Cap Rate

8.02%

Return on Investment

15.95%

72 Woodland Heights Coudersport, Pennsylvania, 16915-8378

4 bed • 1 bath • 10 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

$267,800

Zestimate

$41,090

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $250/night at 45% occupancy.Projected nightly rate is $241/night at 49% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$48,336

Avg annual revenue

49%

Avg occupancy rate

$241

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

$15k

$50k

$90k

$130k

$5,496

Profit

Revenue

$41,090

Operating Expenses

$19,022

Operating Income

$22,068

Mortgage & Taxes

$16,572

Profit (Cash Flow)

$5,496

$101,000

Cash Investment

Down Payment

$82,500

Renos & Furnishing

$10,250

Closing Costs

$8,250

Total

$101,000

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.44%

Cap Rate

8.02%

Return on Investment

15.95%

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

$11,420

Deductible property tax

$2,722

Your total deduction

$32,944

Your adjusted annual income

$150,000 - $32,944 = $117,056

Taxes on $117,056 (30%)

$35,117

Your old tax bill

$45,000

Your new tax bill

$35,117

Estimated tax savings

$9,883

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:

70,132 sqft

Year built:

1979

Size:

1,008 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
82 Woodland Hts	3	1	1,232	-	77,537	1979	$199,000	220

Property Details

MLS Status: N/A

Property Use: Single Family Residential

Stories: -

Lot size: 70,132 sqft

Building area: 1,008 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 080-001-022-1-3

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $37,440

County Est. Land Value: $3,120

Assessed Land Value: $3,120

County Est. Structure Value: $34,320

Market Estimate: $190,528

Sale history

Date	Sale Price	% Financed	Buyer
07/13/20	$150,000	0%	Michael Reiman, Patricia J Reiman
03/30/18	$55,060	0%	Lilskyrocket Llc

Ownership

Name: Michael Reiman

Owner Occupied: Yes

Owner Mailing Address: 72 Woodland Hts, Coudersport, Pa 16915

Years Owned: 46

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No