BNBCalc.com Investment Analysis Report of 2480 Forest Dr E, , PA, 18347

3 bed • 1 bath • 9 guests • $149,120

BNB

Calc

Return Metrics

36.22% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

36.22%

Cap Rate

17.07%

Return on Investment

50.18%

Annual Revenue

$44,998

AirDNA projects $308/night at 40% occupancy ($44,998). Airbtics projects $303/night at 45% occupancy ($49,801). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$29,100$48,167$72,276$120,255
Occupancy34%45%52%69%
Nightly Rate$222$276$361$459

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

BLUE CABIN / Hot Tub, Fire Pit, Lakes & Beaches
$54,616
$341
42%
3282$250❌✅✅N / Y⭐️ 4.9 (17)Profile

B

‘Bear Den:’ Rustic Pocono Lake Home w/ Game Room!
$154,088
$580
71%
3282$160❌❌✅N / Y⭐️ 5 (137)Profile

C

Lakefront Cottage Retreat| Hot Tub | As Seen On TV
$77,175
$435
47%
3262$195✅✅❌N / Y⭐️ 5 (124)Profile

D

LAKE DAYS are the BEST!
$64,139
$409
40%
3262$250✅✅✅N / Y⭐️ 5 (241)Profile

E

3 Lakes,/ Sled Hill/ Near Kalahari
$83,822
$325
66%
3282$163❌❌✅N / Y⭐️ 4.9 (34)Profile

Operating Expenses

Monthly Expenses

$1,627

Annual Expenses

$19,530

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,075

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$375

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$838

Annual Mortgage & Tax

$10,056

Downpayment

Purchase Price

$149,120

Percent Down

20%

Total Downpayment

$29,824

Total Loan Amount

$119,296

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$715

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$123

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$7,077

Deductible property tax

$1,476

Est. Depreciation Value

$73,959

Profit on this property

$25,468

Your total deduction

$57,045

So, your new taxable income is your previous income minus your total deduction ($150,000 - $57,045)

$92,955

Your old tax bill

$45,000

Your new tax bill

$27,887

Estimated tax savings

$17,113

property-location

2480 Forest Dr E Pocono Lake, Pennsylvania, 18347

3 bed • 1 bath • 9 guests

Purchase Price

Est. $715/mo

Agent

Inquire about this property

Contact Agent

$272,200

Zestimate

209

Airbnb Investor Score

$15,412

Annual Profit

17.1%

Cap Rate

36.2%

Cash on Cash

$44,998

Annual Revenue

BNBCalc predicts this property will get $303 per night with 45% 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

Loading...

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

36.22%

Cap Rate

17.07%

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

$7,077

Deductible property tax

$1,476

Your total deduction

$6,585

Your adjusted annual income

$150,000 - $6,585 = $143,415

Taxes on $143,415 (30%)

$43,025

Your old tax bill

$45,000

Your new tax bill

$43,025

Estimated tax savings

$1,975

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