BNBCalc.com Investment Analysis Report of 96 Kinney Ave, Mount Pocono, PA, 18344

3 bed • 2 bath • 8 guests • $340,000

BNB

Calc

Return Metrics

16.51% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.51%

Cap Rate

10.95%

Return on Investment

32.12%

Annual Revenue

$58,538

AirDNA projects $341/night at 47% occupancy ($58,537). Airbtics projects $283/night at 46% occupancy ($47,547). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$28,530$42,545$78,115$107,263
Occupancy38%43%56%63%
Nightly Rate$190$250$356$435

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Sauna, Jacuzzi, Game Room, Pool, Lake.
$29,204
$203
35%
3182$200✅✅❌N / Y⭐️ 4.9 (33)Profile

B

Huge Poconos Retreat Hot Tub, Heated Pool,Hike&Ski
$59,245
$286
52%
35102$200✅✅✅N / Y⭐️ 4.8 (131)Profile

C

Cozy 3 BR w/Jacuzzi, Fireplace,Games near Kalahari
$46,016
$186
55%
31102$225✅✅✅N / Y⭐️ 5 (39)Profile

D

Updated Cozy Cabin Family/Pet Kind by Waterparks
$36,389
$480
20%
338200$250✅❌✅N / Y⭐️ 5 (19)Profile

E

Updated 3BR Dog Friendly | Hot Tub | Deck
$28,771
$238
23%
3382$198❌✅✅N / Y⭐️ 4.5 (11)Profile

Operating Expenses

Monthly Expenses

$1,774

Annual Expenses

$21,290

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,188

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$488

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,911

Annual Mortgage & Tax

$22,932

Downpayment

Purchase Price

$340,000

Percent Down

20%

Total Downpayment

$68,000

Total Loan Amount

$272,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,631

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$280

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

$16,137

Deductible property tax

$3,366

Est. Depreciation Value

$162,032

Profit on this property

$37,248

Your total deduction

$144,287

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,287)

$5,713

Your old tax bill

$45,000

Your new tax bill

$1,714

Estimated tax savings

$43,286

property-location

96 Kinney Ave Mount Pocono, Pennsylvania, 18344

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,631/mo

Agent

Inquire about this property

Contact Agent

$170,800

Zestimate

100

Airbnb Investor Score

$14,315

Annual Profit

11.0%

Cap Rate

16.5%

Cash on Cash

$58,538

Annual Revenue

BNBCalc predicts this property will get $283 per night with 46% 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

16.51%

Cap Rate

10.95%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$33,855

Your adjusted annual income

$150,000 - $33,855 = $116,145

Taxes on $116,145 (30%)

$34,844

Your old tax bill

$45,000

Your new tax bill

$34,844

Estimated tax savings

$10,156

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