BNBCalc.com Investment Analysis Report of 256 E Shore Dr, East Stroudsburg, PA, 18301

5 bed • 3 bath • 15 guests • $650,000

BNB

Calc

Return Metrics

13.64% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.64%

Cap Rate

10.15%

Return on Investment

29.6%

Annual Revenue

$91,563

AirDNA projects $583/night at 43% occupancy ($91,563). Airbtics projects $542/night at 51% occupancy ($100,960). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$56,211$94,052$139,454$246,208
Occupancy41%50%60%74%
Nightly Rate$362$500$615$887

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Lakefront Mansion: Hottub/Sauna/Game Room/Gym/Boat
$92,223
$584
41%
54122$350✅❌✅N / Y⭐️ 4.9 (57)Profile

B

Fancy Poconos Castle & Indoor MEGA 10+ Hot Tub
$239,300
$917
69%
55122$350✅✅✅N / Y⭐️ 5 (104)Profile

C

Hot Tub-Fenced Yard-Ski-GameRoom-KingSuite-FirePit
$33,215
$243
30%
54121$297✅✅✅N / Y⭐️ 4.8 (96)Profile

D

Pocono BlueMountain Lake Home Casino/Bar/Game room
$181,421
$976
50%
54103$319✅❌❌N / Y⭐️ 4.7 (30)Profile

E

Lady of the Lake-Poconos Premier Lakefront Retreat
$138,031
$529
69%
54122$295❌✅✅N / Y⭐️ 4.9 (147)Profile

Operating Expenses

Monthly Expenses

$2,132

Annual Expenses

$25,583

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,463

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$763

Management & Platform Fees

$229

Platform Fee (i.e. Airbnb)

$229

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,653

Annual Mortgage & Tax

$43,836

Downpayment

Purchase Price

$650,000

Percent Down

20%

Total Downpayment

$130,000

Total Loan Amount

$520,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,118

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$536

Mortgage Insurance (PMI)

0%

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$307,527

Profit on this property

$65,980

Your total deduction

$278,832

So, your new taxable income is your previous income minus your total deduction ($150,000 - $278,832)

-$128,832

Your old tax bill

$45,000

Your new tax bill

-$38,649

Estimated tax savings

$83,649

property-location

256 E Shore Dr East Stroudsburg, Pennsylvania, 18301

5 bed • 3 bath • 15 guests

Purchase Price

Est. $3,118/mo

Agent

Inquire about this property

Contact Agent

$170,800

Zestimate

86

Airbnb Investor Score

$22,143

Annual Profit

10.2%

Cap Rate

13.6%

Cash on Cash

$91,563

Annual Revenue

BNBCalc predicts this property will get $542 per night with 51% occupancy, putting it in the top 48% 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

13.64%

Cap Rate

10.15%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$69,280

Your adjusted annual income

$150,000 - $69,280 = $80,720

Taxes on $80,720 (30%)

$24,216

Your old tax bill

$45,000

Your new tax bill

$24,216

Estimated tax savings

$20,784

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