BNBCalc.com Investment Analysis Report of 217 Camelback Rd

2 bed • 2 bath • 6 guests • $389,000

BNB

Calc

Return Metrics

22.48% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.48%

Cap Rate

12.28%

Return on Investment

38.62%

Annual Revenue

$70,675

AirDNA projects $450/night at 43% occupancy ($70,674). Airbtics projects $236/night at 42% occupancy ($36,202). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$17,239	$38,920	$62,721	$78,122
Occupancy	30%	42%	52%	60%
Nightly Rate	$151	$247	$311	$335

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Cozy Creek Cabin on Pocono Creek w/ hot tub	$67,861	$272	65%	2	1	4	2	$165	❌	✅	✅	N / Y	⭐️ 5 (144)	Profile
B 2BR Ski In/Out Mountainview Ski In/Out Dog Friendl	$35,397	$199	39%	2	3	6	2	$152	✅	✅	✅	N / Y	⭐️ 4.3 (20)	Profile
C Poconos Lake Front Log Cabin on Private Resort	$39,254	$325	33%	2	1	4	1	$0	❌	❌	❌	N / Y	⭐️ 5 (21)	Profile
D Poconos Lake Front Log Cabin on Private Resort	$71,151	$324	60%	2	1	4	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (24)	Profile
E Private Lake + Poconos Beauty! 2bd Getaway!	$16,817	$114	30%	2	1	4	2	$188	❌	❌	✅	N / Y	⭐️ 4.5 (82)	Profile

Operating Expenses

Monthly Expenses

$1,906

Annual Expenses

$22,868

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,289

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$589

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$2,186

Annual Mortgage & Tax

$26,232

Downpayment

Purchase Price

$389,000

Percent Down

20%

Total Downpayment

$77,800

Total Loan Amount

$311,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,866

Property Tax Yearly

0.99%

Property Tax Monthly

$321

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

28,750 sqft

Year built:

1939

Size:

1,176 sqft

Type:

SFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
134 Gravatts Way	3	2	3,000	51,836	1994	$450,000	0
249 Camelback Rd	4	2	1,438	36,155	2019	$0	0
133 Ridge Dr	3	2	1,260	1,307	1982	$0	0
131 Ridge Dr	2	2	1,260	1,307	1982	$245,000	0
123 Ridge Dr	2	2	1,260	1,307	1982	$245,000	10
135 Ridge Dr	2	2	1,260	1,307	1982	$0	0
1842 Sullivan Trl	2	1	1,860	30,928	1954	$0	0
152 Cobble Creek Dr	3	2	1,128	35,284	1973	$146,000	0
206 Cobble Creek Dr	3	2	1,704	32,234	1972	$0	0
131 Haystack Rd	2	1	1,134	30,928	1963	$230,000	0

Property Details

MLS Status: property-details-mls-status-active

Property Use: Single Family Residence

Stories:

Lot size:28,750 sqft

Building area: 1,176 sqft

Garage: -

Heating: Forced air unit

Pool: No

Fireplaces: 1

Basement: No basement

Lot Info

Zoning: C

Land Use: Residential

Parcel Number: 12.10A.2.29

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $166,750

County Est. Land Value: $77,760

Assessed Land Value: $77,760

County Est. Structure Value: $88,990

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/30/24	$315,000	100%	Dipjig Realty Management Llc
01/26/06	$220,000	100%	Marcello Calderon, Teresita Calderon

Ownership

Name: Dipjig Realty Management Llc

Owner Occupied: No

Owner Mailing Address: 26 Newtown Ln, Melville, NY 11572

Years Owned: 6

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 100%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,462

Deductible property tax

$3,851

Est. Depreciation Value

$139,809

Profit on this property

$47,807

Your total deduction

$114,316

So, your new taxable income is your previous income minus your total deduction ($150,000 - $114,316)

$35,684

Your old tax bill

$45,000

Your new tax bill

$10,705

Estimated tax savings

$34,295

217 Camelback Rd Tannersville, Pennsylvania, 18372

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,866/mo

This property is for sale!

Contact Agent

$70,675

Annual Revenue

BNBCalc predicts this property will get $236 per night with 42% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.48%

Cap Rate

12.28%

Return on Investment

38.62%

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

$18,462

Deductible property tax

$3,851

Your total deduction

$19,040

Your adjusted annual income

$150,000 - $19,040 = $130,960

Taxes on $130,960 (30%)

$39,288

Your old tax bill

$45,000

Your new tax bill

$39,288

Estimated tax savings

$5,712

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com