BNBCalc Short Term Rental Rental Arbitrage Analysis 839 E Grand Ave, Tower City, PA, 17980

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$43,705

Profit (Cash Flow)

$10,591

Cash on Cash Return

126.8%

Annual Revenue

$43,705

AirDNA projects $141/night at 61% occupancy ($31,414). Airbtics projects $193/night at 62% occupancy ($43,705). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,085	$43,588	$65,696	$95,384
Occupancy	50%	60%	71%	83%
Nightly Rate	$132	$192	$245	$304

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Romantic, cozy, cabin getaway	$57,647	$203	76%	3	2	2	$90	❌	✅	❌	Y / Y	⭐️ 5 (42)
Naomi's House	$27,209	$126	59%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (86)
Cozy Wideawake Apartment	$31,987	$90	93%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (323)
Pond house cabin	$38,942	$304	35%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (69)
Country Cottage	$29,364	$113	71%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (127)
Mountain view	$36,883	$208	47%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (131)
Home in Fredericksburg	$32,030	$109	78%	3	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (172)
180-Acre Farm: 'The Lodge' in Klingerstown!	$51,320	$195	67%	3	2	2	$129	✅	❌	❌	Y / Y	⭐️ 5 (91)
Hike, Hunt & Unwind: Cozy Cabin Near Hersheypark	$70,303	$276	68%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (83)
Cozy Family-Friendly Pine Grove Cabin w/ Fire Pit!	$95,045	$299	85%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Cozy mountain cabin with breathtaking view.	$83,902	$325	68%	3	2	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (72)
Arlene's Cozy Cabin	$44,294	$193	60%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (30)
"The Barry House"	$30,946	$108	75%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (367)
Country setting 3 bdrm home w/ outside relaxation	$32,110	$132	59%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
Lake community cottage	$28,064	$151	49%	3	1	1	$90	❌	❌	❌	N / Y	⭐️ 5 (185)
Hilltop Retreat in Scenic Lykins Valley	$30,045	$118	65%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (108)
A Frame Of Mind	$43,696	$150	76%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (93)
Lake Front Cottage with Fire Pit Terrace	$41,399	$244	44%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Cozy house in the Mountains.	$29,436	$133	58%	3	1.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (36)
Quiet Elizabethville Home w/ Fire Pit + Views	$30,577	$212	35%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (34)
Country & Charming	$36,982	$142	70%	3	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (139)
The Yellow Barn Guesthouse Awaits You!	$53,166	$212	66%	3	2.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (122)
Country home with mountain view	$32,267	$158	54%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (138)
Home 13 Mi to Knoebels Amusement Resort	$34,442	$199	46%	3	1	2	$52	❌	❌	✅	Y / Y	⭐️ 5 (21)
Charming 3BR Townhome; Fast Wi-Fi and Full Kitchen	$32,419	$164	50%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (48)
Apple Lane Getaway	$32,983	$102	84%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (232)
Charlies 3 bedroom home, pool, hot tub & game room	$46,238	$148	83%	3	2	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (185)
The Farmhouse Secrets	$75,773	$366	55%	3	2.5	1	$160	❌	✅	✅	Y / Y	⭐️ 5 (59)
Mahoney Creek Cabin, 3 BDR, 2 Bath, WIFI	$35,043	$170	54%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
Hilltop Retreat - A Mountain View Getaway	$69,209	$259	71%	3	2	2	$159	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Boathouse on Moon Lake	$47,278	$248	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
House on Town Square - a quaint and timeless stay	$36,580	$111	89%	3	1.5	2	$35	❌	❌	✅	N / Y	⭐️ 4.5 (69)
23 acre farm, quiet, pet friendly! Many amenities!	$48,322	$196	66%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (84)
Pet-Friendly Grantville Home ~ 8 Mi to Hersheypark	$73,921	$350	55%	3	3	2	$258	✅	❌	✅	Y / Y	⭐️ 4.7 (17)
Cozy 3 Bedroom Home with private backyard & patio	$28,447	$125	60%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (87)
Pond Bass Catch & Release \| Pool \| Near Hershey	$51,032	$191	73%	3	1.5	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (47)
Swatara River Front Stay	$49,978	$255	50%	3	1	1	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (15)
10 minutes away to AOAA	$38,182	$312	33%	3	2	1	$75	❌	❌	❌	Y / N	⭐️ 5 (11)
Recently Updated 3br/2ba townhome; Great Location!	$36,243	$199	47%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (96)
Lakefront Drive Hideaway	$36,070	$163	59%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

126.84% 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)	$10,591	$21,182	$31,774	$42,365	$52,957	$105,914	$317,743
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	$10,591	$21,182	$31,774	$42,365	$52,957	$105,914	$317,743

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

126.84%

Payback Period Days

287

Return on Investment

126.84%

839 E Grand Ave Tower City, Pennsylvania, 17980

3 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$43,705

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $141/night at 61% occupancy.Projected nightly rate is $193/night at 62% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$43,994

Avg annual revenue

62%

Avg occupancy rate

$193

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

$50k

$70k

$95k

$10,591

Profit

Revenue

$43,705

Operating Expenses

$17,682

Operating Income

$26,023

Net Effective Rent

$15,432

Profit (Cash Flow)

$10,591

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

126.84%

Payback Period Days

287