BNBCalc Short Term Rental Investment Analysis 899 Lower Mountain Dr, Effort, PA 18330

5 bed • 1 bath • 15 guests • $329,900

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$89,017

Profit (Cash Flow)

$41,511

Cap Rate

19.3%

Annual Revenue

$89,017

Revenue data could not be found for this address

BNB Calc projects a 36% occupancy rate, $677 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Indian Mountain Summer Vacation Getaway	$62,407	$497	31%	5	4	2	$300	✅	✅	❌	Y / Y	⭐️ 4.9 (143)
"Cozy Antilia" w/Hot Tub, Sauna & Gameroom	$85,817	$572	39%	5	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (39)
Your Ultimate Fun Getaway Near Camelback	$93,780	$318	80%	5	4	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (56)
Indian Mountain Summer Vacation Getaway	$44,980	$400	29%	5	4	2	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Spacious Modern Home	$69,938	$687	25%	5	4	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (2)
Lakefront hot tub pool acre lot private, secluded!	$81,807	$839	26%	5	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (16)
Private Pool, Hot Tub, Game Rm, Fire Pit, Luxury!	$117,443	$490	60%	5	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (23)
Pocono Magical Place	$22,420	$265	20%	5	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (9)
“Spare moments” Vacation House w Pool and Hot Tub	$27,412	$437	16%	5	3	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (4)
New Beautiful 5 BR cabin poconos with HOT TUB	$62,634	$683	24%	5	3	2	$300	✅	✅	❌	Y / Y	⭐️ 4.4 (55)
⛵️Waterfront. Lake house!🏡	$38,688	$281	35%	5	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.6 (68)
Best Lakefront home On acre Gameroom, pool hot tub	$72,324	$999	19%	5	3	2	$199	✅	✅	✅	Y / Y	⭐️ 0 (0)
NEW Rustic Farm Stay Three Cali-King BRs 13 acres!	$84,180	$460	50%	5	3	2	$299	❌	✅	✅	Y / Y	⭐️ 5 (16)
Family friendly! Private pool and hot tub!	$23,014	$449	14%	5	3	2	$350	✅	✅	✅	Y / Y	⭐️ 4.8 (56)
Esti’s place	$35,705	$750	13%	5	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

47.1% 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)	$41,511	$83,022	$124,533	$166,044	$207,555	$415,110	$1,245,330
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,240	$6,681	$10,334	$14,213	$18,330	$43,056	$263,920
Down Payment	$65,980	$65,980	$65,980	$65,980	$65,980	$65,980	$65,980
Property Appreciation	$9,897	$20,090	$30,590	$41,405	$52,544	$113,458	$470,853
Total Return	$120,628	$175,774	$231,438	$287,642	$344,410	$637,604	$2,046,084

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.1%

Cap Rate

19.32%

Return on Investment

62.01%

899 Lower Mountain Dr Effort, PA, 18330

5 bed • 1 bath • 15 guests

Purchase Price

Est. $1,582/mo

This property is for sale!

Contact Agent

258

Airbnb Investor Score

$41,511

Annual Profit

19.3%

Cap Rate

47.1%

Cash on Cash

$89,017

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

15 Airbnb Comparables

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

$61,503

Avg annual revenue

32%

Avg occupancy rate

$541

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

$55k

$85k

$120k

$41,511

Profit

Revenue

$89,017

Operating Expenses

$25,252

Operating Income

$63,765

Mortgage & Taxes

$22,254

Profit (Cash Flow)

$41,511

$88,127

Cash Investment

Down Payment

$65,980

Renos & Furnishing

$12,250

Closing Costs

$9,897

Total

$88,127

DSCR Ratio

Strong

2.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.1%

Cap Rate

19.32%

Return on Investment

62.01%

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

$15,657

Deductible property tax

$3,266

Your total deduction

-$7,138

Your adjusted annual income

$150,000 - -$7,138 = $157,138

Taxes on $157,138 (30%)

$47,141

Your old tax bill

$45,000

Your new tax bill

$47,141

Estimated tax savings

-$2,141

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -