BNBCalc Short Term Rental Investment Analysis 9871 Deerwood Dr, Tobyhanna, PA, 18466

5 bed • 2 bath • 15 guests • $383,100

BNB

Calc

Annual Revenue

$63,136

Profit (Cash Flow)

$15,406

Cap Rate

10.8%

Annual Revenue

$63,136

AirDNA projects $451/night at 30% occupancy ($49,417). Airbtics projects $402/night at 43% occupancy ($63,136). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 43% occupancy rate, $402 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,067	$58,050	$88,494	$149,188
Occupancy	33%	42%	49%	68%
Nightly Rate	$305	$363	$474	$578

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Updated 5bd/3bth, A/C, walk to the Pool!	$47,103	$321	38%	5	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (53)
Poconos Two Family House Game Room with Hot Tub	$50,666	$288	44%	5	3	2	$285	✅	✅	✅	Y / Y	⭐️ 5 (48)
Ultra-modern getaway in the heart of Poconos	$49,796	$430	31%	5	2.5	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (61)
Luxury Poconos Getaway With HotTub/Gameroom	$136,967	$526	70%	5	2	2	$275	✅	✅	✅	Y / Y	⭐️ 4.6 (81)
Poconos Retreat \| Arcades/Movie theater/jacuzzi	$141,219	$565	68%	5	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (51)
Community Perks: Family Poconos Home w/ Deck!	$62,073	$445	35%	5	2	2	$361	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Cheerful 5- bedroom hot tub	$38,181	$223	44%	5	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (7)
Modern 5BR SAUNA Poconos Home Near All Attractions	$67,644	$361	48%	5	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (60)
Lakefront \| Kayaks, Hot Tub, Fire Pits,Swingset,EV	$177,174	$720	66%	5	3	2	$289	✅	✅	✅	Y / Y	⭐️ 5 (59)
Lake House Hideout w/ HOT TUB, Dock, gas grill	$58,904	$384	41%	5	3	3	$180	✅	✅	✅	Y / Y	⭐️ 4.8 (188)
Spacious 5BR Home In ❤️ Of Poconos By 🐫 Camelback 🏊‍♂️	$60,564	$364	43%	5	2.5	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (138)
Lakefront ~Hot tub~ Pool & Beach~Fire Pit~3 Kayaks	$86,288	$469	48%	5	4	2	$275	✅	✅	✅	Y / Y	⭐️ 4.8 (111)
PEAK @ Poconos! Lake,Hot tub, Game room, fire pit!	$81,257	$385	53%	5	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (60)
Lakeside Retreat with Private Sauna & Water Access	$40,739	$322	34%	5	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Lakefront, Hot tub, Boats, Game Room & Firepit	$116,567	$803	39%	5	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (103)
#1 Lakefront Hot Tub, Pool, Boat, Fire Pit, Casino	$109,534	$600	49%	5	4	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (212)
Dream vacation Home	$37,733	$245	40%	5	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4 (3)
Mountain Getaway w/ Game Room, Close to Slopes	$42,070	$267	41%	5	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (38)
Modern Poconos Central Cozy 5BR Home - Game Room	$72,507	$378	50%	5	2	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (45)
Fun vacation home	$80,718	$458	47%	5	1.5	29	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
NEW! Modern Pocono Cabin w/ HOT TUB & Game Zone!	$38,453	$244	42%	5	2	30	$195	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Luxury Villa w/Hot Tub Movies Arcade Breakfast Gym	$132,815	$576	63%	5	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (36)
Deck & Backyard: Tobyhanna Family Home	$166,198	$491	88%	5	3	2	$258	✅	❌	❌	N / Y	⭐️ 4 (13)
A gorgeous home, 5BR\|2BT, perfect for your family!	$57,958	$309	51%	5	2	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (53)
Spacious Modern Retreat	$67,094	$336	45%	5	2	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (8)
Spacious Home In The Poconos • Hot Tub • Firepit	$32,524	$177	46%	5	3	2	$225	✅	✅	✅	Y / Y	⭐️ 4.9 (47)
Community Pool, Lake Access: Tobyhanna Retreat!	$52,254	$430	30%	5	2	2	$336	✅	❌	❌	Y / Y	⭐️ 5 (3)
Lakefront Retreat w. Hottub, Games, Sauna, Kayaks	$54,109	$353	39%	5	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (33)
Lux Poconos 5 br \| Hot Tub \| Game Rm \| Fire Pit	$45,956	$292	43%	5	3	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (24)
The Beehive: Cozy \| near water parks	$46,170	$347	31%	5	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (44)
Poconos Play House \| Hot Tub, Fire Pit, Game Rooms	$88,609	$269	90%	5	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (29)
Pet friendly lake house	$49,118	$338	39%	5	3	2	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)
Lakefront Beach Entry \| Hot Tub, Movie Theater!	$77,409	$282	75%	5	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (48)

Return Metrics

15.31% 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)	$15,405	$30,811	$46,217	$61,622	$77,028	$154,056	$462,170
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$306,480	$306,480	$306,480	$306,480	$306,480	$306,480	$306,480
Down Payment	$76,620	$76,620	$76,620	$76,620	$76,620	$76,620	$76,620
Property Appreciation	$11,493	$23,330	$35,523	$48,082	$61,017	$131,754	$546,784
Total Return	$409,998	$437,242	$464,840	$492,805	$521,146	$668,911	$1,392,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.31%

Cap Rate

10.76%

Return on Investment

30.47%

9871 Deerwood Dr Tobyhanna, Pennsylvania, 18466

5 bed • 2 bath • 15 guests

Purchase Price

Est. $1,838/mo

Inquire about this property

Contact Agent

$383,100

Zestimate

Airbnb Investor Score

$15,405

Annual Profit

10.8%

Cap Rate

15.3%

Cash on Cash

$63,136

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $451/night at 30% occupancy.Projected nightly rate is $402/night at 43% occupancy.

Occupancy Rate

Top 48% 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.

$67,933

Avg annual revenue

43%

Avg occupancy rate

$402

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

$25k

$75k

$125k

$180k

$15,406

Profit

Revenue

$63,136

Operating Expenses

$21,888

Operating Income

$41,248

Mortgage & Taxes

$25,843

Profit (Cash Flow)

$15,406

$100,613

Cash Investment

Down Payment

$76,620

Renos & Furnishing

$12,500

Closing Costs

$11,493

Total

$100,613

DSCR Ratio

Strong

1.60

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.31%

Cap Rate

10.76%

Return on Investment

30.47%

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

$18,182

Deductible property tax

$3,793

Your total deduction

$24,272

Your adjusted annual income

$150,000 - $24,272 = $125,728

Taxes on $125,728 (30%)

$37,718

Your old tax bill

$45,000

Your new tax bill

$37,718

Estimated tax savings

$7,282

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:

0.45 sqft

Year built:

1977

Size:

1,932 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Ductless, Forced Air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.45 sqft

Building area: 1,932 sqft

Garage: Yes

Heating: Ductless, forced air, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Ceiling Fan(s), Ductless

View: -

Parking: Garage

Amenities: Refrigerator, Water Heater, Dishwasher, Stainless Steel Appliance(s), Washer, Dryer

Price per square foot: $198

Lot Info

Zoning: -

Land Use: -

Parcel Number: 03.9C.1.66

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $76,790

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $383,100

Schools

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