BNBCalc Short Term Rental Rental Arbitrage Analysis 15 Stone Ridge Ln, Mill Hall, PA, 17751

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$65,649

Profit (Cash Flow)

$19,111

Cash on Cash Return

176.1%

Annual Revenue

$65,649

AirDNA projects $313/night at 44% occupancy ($50,301). Airbtics projects $418/night at 43% occupancy ($65,648). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 43% occupancy rate, $418 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,323	$49,352	$118,669	$190,713
Occupancy	24%	43%	57%	68%
Nightly Rate	$256	$307	$562	$757

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maggie's B&B, a welcoming legacy	$73,930	$248	80%	4	2	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (28)
Hemlock Haven,Hot-tub,Private,30 min to Penn State	$56,273	$259	58%	4	2	2	$295	❌	✅	✅	Y / Y	⭐️ 5 (52)
Homestead on Mill Street	$28,958	$184	43%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Timberwind Log Cabin Lodge	$94,730	$442	58%	4	6	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (82)
Large Private Home near Penn State & Bald Eagle	$65,063	$301	57%	4	3	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (42)
Limestone Lodge (Tracey & Lance - managers)	$101,982	$774	36%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (64)
Country Home with Amazing Mountain Views	$53,478	$256	56%	4	4	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (32)
Happy Valley Manor	$24,861	$113	57%	4	1.5	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (135)
Creek House @ Coburn	$39,768	$260	41%	4	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (178)
Renovated 4 BR Cabin w/ Hot Tub + Arcade Game	$39,671	$213	46%	4	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (372)
Coburn On The Creek- Fly Fishing & Family Retreat	$58,589	$232	69%	4	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (150)
Four Bedroom Townhouse	$47,877	$260	50%	4	4	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (27)
6 Bed Lock Haven Home w/ Fire Pit Walk to Main St	$29,542	$123	59%	4	1	2	$160	❌	❌	✅	N / Y	⭐️ 4.5 (31)
Penns Creek Bungalow	$72,673	$292	68%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Peaceful Escape in the Woods	$54,325	$306	47%	4	1.5	3	$50	❌	❌	✅	N / N	⭐️ 5 (5)
Entire town home 7 miles from beaver stadium	$101,019	$650	42%	4	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (43)
Mountain Getaway w/ Pool+Hot Tub	$70,187	$291	63%	4	1	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (114)
Spacious, Bright, Pristine Penn State Home	$52,446	$401	35%	4	4	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (8)
Fisher Mountain Retreat	$38,444	$308	33%	4	3	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (11)
Susquehanna Oasis! River View / Access + Game Room	$40,253	$234	47%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Thistle Dew Lodge on Pine Creek & Railtrail	$63,324	$304	55%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Bellecot-Sleeps 10, 13 mins to Penn State	$131,658	$374	95%	4	2	2	$95	❌	❌	✅	N / Y	⭐️ 5 (29)
Happy Valley Townhouse - near Penn State & I-99	$79,595	$236	92%	4	2.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (33)
Hemlock Haven	$50,678	$322	43%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Featuring a full indoor pickleball court	$43,350	$282	42%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
A fully renovated farmhouse in central PA!	$124,001	$616	55%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Lovely Victorian home	$72,346	$599	33%	4	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (6)

Return Metrics

176.13% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,110	$38,221	$57,331	$76,442	$95,552	$191,105	$573,317
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	$19,110	$38,221	$57,331	$76,442	$95,552	$191,105	$573,317

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

176.13%

Payback Period Days

207

Return on Investment

176.13%

15 Stone Ridge Ln Mill Hall, Pennsylvania, 17751

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$65,649

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $313/night at 44% occupancy.Projected nightly rate is $418/night at 43% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 35% of comparables

Seasonality

38 Airbnb Comparables

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

$55,814

Avg annual revenue

43%

Avg occupancy rate

$418

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

$55k

$90k

$135k

$19,111

Profit

Revenue

$65,649

Operating Expenses

$20,534

Operating Income

$45,115

Net Effective Rent

$26,004

Profit (Cash Flow)

$19,111

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

176.13%

Payback Period Days

207