BNBCalc.com Rental Arbitrage Analysis Report of 235 Warkes Rd, Pocono Lake, PA 18347, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

85.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

85.77%

Payback Period Days

425

Return on Investment

85.77%

Annual Revenue

$63,516

AirDNA projects $381/night at 47% occupancy ($65,404).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,678

Annual Expenses

$20,137

Utilities

$780

Internet + TV

$130

Water/Sewer

$70

Garbage

$30

Electric

$400

Gas

$100

Other

$50

Maintenance

$739

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$529

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

Property Manager Fee

$0

property-location

235 Warkes Rd Pennsylvania, 18347-7949

3 bed • 2 bath • 10 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$63,516

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

85.77%

Payback Period Days

425