BNBCalc Short Term Rental Rental Arbitrage Analysis 899 Lower Swiftwater Rd

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$59,418

Profit (Cash Flow)

-$14,306

Cash on Cash Return

-128.9%

Annual Revenue

$59,418

AirDNA projects $659/night at 44% occupancy ($105,906). Airbtics projects $332/night at 49% occupancy ($59,417). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $332 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,208	$55,404	$82,876	$134,557
Occupancy	36%	46%	56%	70%
Nightly Rate	$250	$308	$382	$500

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Leisure-Filled Lakehouse: Hot Tub GameRoom & Sauna	$59,925	$293	53%	4	3	1	$280	❌	✅	❌	Y / Y	⭐️ 4.8 (66)
Largest Arcade, Hot Tub in Poconos Casino & Skiing	$63,067	$381	42%	4	3	3	$375	✅	✅	✅	Y / N	⭐️ 4.9 (95)
Home away from home hot tub, deck, fire pit & pool	$77,560	$367	56%	4	2	1	$195	✅	✅	✅	Y / Y	⭐️ 4.8 (194)
Rustic Private Ranch w/ Saltwater Pool & HotTub!	$100,614	$312	84%	4	2	1	$199	✅	✅	✅	Y / Y	⭐️ 5 (83)
Relaxing vacation Pocono house	$44,123	$336	31%	4	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (2)
Pocono Mountains Getaway \| King Bed & Game Room	$81,545	$291	70%	4	2	2	$249	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Cozy Pocono Retreat	$59,626	$370	42%	4	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (51)
Poconos Modern Chalet -Home-Theater-Kayaks-Hot Tub	$76,264	$386	52%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (65)
SummitTerrace - Pool Access - Centralized Location	$20,908	$156	31%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Two Large Floors-Hottub-Sauna-4 br-9 bds-Huge Deck	$31,494	$276	25%	4	2	2	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (65)
Poconos Mountain Retreat 4BR 3BA 15 Min Camelback	$66,303	$203	86%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (83)
✦Peaceful House in the Woods 4BD/3BA w/Game Room✦	$53,459	$325	42%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (95)
Modern Mountain Retreat w/ Hot Tub: Close to All!	$40,881	$185	55%	4	2	1	$280	❌	✅	✅	Y / Y	⭐️ 4.9 (168)
Lakefront Retreat: Hot Tub & Cozy Wood Fireplace	$37,114	$229	41%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.6 (41)
Poconos - Luxury Lakefront Retreat w/Spa Room	$126,742	$524	64%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (118)
Dog Friendly🐶 Lakefront🎣 Hot Tub🔥 Newly Renovated🤩	$105,234	$395	70%	4	3	2	$269	✅	✅	✅	Y / Y	⭐️ 5 (150)
Poconos Treetop Lakehouse: Lakefront/Spa/Sauna	$177,476	$787	61%	4	3	2	$295	✅	✅	✅	Y / Y	⭐️ 5 (128)
Spacious Family Getaway close to attractions/town	$45,398	$247	48%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (107)
Huge Pet Friendly Lakeview w/ Game Room & Hot Tub	$59,423	$584	26%	4	3	1	$275	✅	✅	✅	Y / Y	⭐️ 4.8 (81)
CASATOBYPA! Modern 4-Bedroom Home W/ Game Room 🏠🎱🎯	$26,317	$184	37%	4	2	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (79)
Spacious w/ Indoor Hot Tub & PingPong Table	$109,006	$386	73%	4	3	1	$235	✅	✅	✅	Y / Y	⭐️ 5 (50)
Ski Side Escape - 4 bedroom <1 Mi to Camelback	$47,394	$262	43%	4	3	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (60)
Colonial Retreat \| Hot Tub, Fall Foliage, Theater!	$58,822	$328	46%	4	3	1	$180	✅	✅	✅	Y / Y	⭐️ 4.5 (56)
Getaway Dream Surrounded by Nature	$31,224	$188	42%	4	2	1	$155	✅	❌	✅	Y / Y	⭐️ 4.8 (231)
❤️ Perfect Poconos kids friendly gateway ❤️	$42,946	$238	47%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (199)
The Hyland Hideaway, privacy and views for miles!	$50,327	$359	36%	4	3	2	$275	❌	✅	✅	Y / Y	⭐️ 4.9 (176)
SERENE SANCTUARY Cabin w/ Creek Views!	$59,223	$328	48%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (263)
Poconos Private House w/ Hot Tub - Camelback	$60,195	$466	35%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (107)
Modern Home with HotTub & FirePit	$48,880	$301	43%	4	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (44)
Hot Tub, Game Room, Fireplace, Mins to Ski, Pets	$111,814	$498	59%	4	2	1	$265	✅	✅	✅	Y / Y	⭐️ 5 (69)
Beautiful Nature Retreat - Hot Tub, Lakes	$62,744	$273	54%	4	3	2	$230	❌	✅	✅	Y / Y	⭐️ 4.7 (27)
Stylish and Spacious Chalet	$79,819	$560	35%	4	3	2	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Family-friendly, Pools, Lakes, Firepit, EV Charger	$48,693	$251	46%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (15)
Poconos Vacation Rental w/ Pool & Game Room	$56,164	$279	51%	4	3	2	$310	✅	❌	✅	Y / Y	⭐️ 4.6 (23)
Historic Victorian house (1896) Canadensis	$37,617	$243	33%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Rustic Ridge Log Cabin w/ Hot Tub & Stunning Views	$74,127	$279	68%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (101)
CozyCoraline- 4BD-3BA\|GameRoom\|Firepit\|DogFriendly	$66,235	$305	56%	4	3	2	$165	✅	❌	✅	Y / Y	⭐️ 5 (38)
SAUNA \| GAMEROOM \| SPACIOUS \| POCONO RETREAT \| BBQ	$63,633	$475	36%	4	3	1	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Himalayan Chill House	$35,535	$322	28%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (16)
Rent Huge house for your entire family	$41,118	$111	100%	4	3	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (202)

Return Metrics

-128.88% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,306	-$28,612	-$42,919	-$57,225	-$71,532	-$143,064	-$429,192
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$14,306	-$28,612	-$42,919	-$57,225	-$71,532	-$143,064	-$429,192

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-128.88%

Payback Period Days

Return on Investment

-128.88%

899 Lower Swiftwater Rd Cresco, Pennsylvania, 18326-7263

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,333

Zestimate

$59,418

Annual Revenue

BNBCalc predicts this property will get $332 per night with 49% occupancy, putting it in the top 48% 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.

$63,474

Avg annual revenue

49%

Avg occupancy rate

$332

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

$70k

$125k

$180k

-$14,306

Profit

Revenue

$59,418

Operating Expenses

$19,724

Operating Income

$39,694

Net Effective Rent

$54,000

Profit (Cash Flow)

-$14,306

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-128.88%

Payback Period Days