BNBCalc Short Term Rental Investment Analysis 194 Mill Rd, Rockwood, PA 15557

3 bed • 1 bath • 9 guests • $10,000

BNB

Calc

Annual Revenue

$43,661

Profit (Cash Flow)

$23,631

Cap Rate

243.1%

Annual Revenue

$43,661

AirDNA projects $301/night at 27% occupancy ($29,683). Airbtics projects $278/night at 43% occupancy ($43,661). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 43% occupancy rate, $278 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,594	$33,647	$68,958	$84,712
Occupancy	35%	39%	53%	62%
Nightly Rate	$151	$273	$346	$391

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Need a nest? Nestle in at the HEN HOUSE!	$21,411	$225	26%	3	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.7 (18)
Cozy Chic Cottage on Christmas Tree Farm	$36,661	$325	28%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (39)
Beautiful Renovated Farmhouse at Maple Sugar Camp!	$82,250	$589	36%	3	3	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (114)
Home to The Giant Pumpkin Patch-Cozy and Spacious	$22,876	$125	50%	3	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (136)
Seven Springs Sunridge year-round mountain chalet!	$106,875	$370	69%	3	4	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (69)
The Country Ranch	$30,634	$135	62%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Experience All 7 Springs Has to Offer	$48,364	$322	39%	3	3	3	$95	✅	❌	✅	Y / Y	⭐️ 5 (42)
Cozy Southwind Seven Springs Home, Ski-In/Ski-Out!	$75,823	$354	54%	3	3	2	$114	✅	✅	❌	Y / Y	⭐️ 4.8 (31)
"Roost" in Rockwood's oldest brick house	$19,270	$135	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (125)
Cabin close to 7 Springs and Hidden Valley	$25,748	$201	35%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)

Return Metrics

223.98% 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)	$23,630	$47,261	$70,892	$94,522	$118,153	$236,307	$708,922
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$98	$202	$313	$430	$555	$1,305	$8,000
Down Payment	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Property Appreciation	$300	$609	$927	$1,255	$1,592	$3,439	$14,272
Total Return	$26,028	$50,073	$74,132	$98,208	$122,302	$243,051	$733,194

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

223.98%

Cap Rate

243.05%

Return on Investment

227.76%

194 Mill Rd Rockwood, PA, 15557

3 bed • 1 bath • 9 guests

Purchase Price

Est. $48/mo

This property is for sale!

Contact Agent

2737

Airbnb Investor Score

$23,630

Annual Profit

243.1%

Cap Rate

224.0%

Cash on Cash

$43,661

Annual Revenue

BNBCalc predicts this property will get $278 per night with 43% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$46,991

Avg annual revenue

43%

Avg occupancy rate

$278

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

$45k

$75k

$110k

$23,631

Profit

Revenue

$43,661

Operating Expenses

$19,356

Operating Income

$24,305

Mortgage & Taxes

$675

Profit (Cash Flow)

$23,631

$10,550

Cash Investment

Down Payment

$2,000

Renos & Furnishing

$8,250

Closing Costs

$300

Total

$10,550

DSCR Ratio

Strong

36.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

223.98%

Cap Rate

243.05%

Return on Investment

227.76%

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

$475

Deductible property tax

$99

Your total deduction

-$21,502

Your adjusted annual income

$150,000 - -$21,502 = $171,502

Taxes on $171,502 (30%)

$51,450

Your old tax bill

$45,000

Your new tax bill

$51,450

Estimated tax savings

-$6,450

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -