BNBCalc.com Rental Arbitrage Analysis Report of 370 Valley View Dr, Stroudsburg, PA 18360, USA

3 bed • 2 bath • 8 guests • $2,200

BNB

Calc

Return Metrics

125.51% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

125.51%

Payback Period Days

290

Return on Investment

125.51%

Annual Revenue

$54,202

AirDNA projects $212/night at 70% occupancy ($54,202).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,187

Annual Expenses

$14,246

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$662

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$452

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

Property Manager Fee

$0

370 Valley View Dr Stroudsburg, Pennsylvania, 18360

3 bed • 2 bath • 8 guests • $2,200

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$54,202

Profit (Cash Flow)

$13,556

Payback in 290 days

Cash on Cash Return

125.5%

Annual Revenue

$54,202

AirDNA projects $212/night at 70% occupancy ($54,202)

Occupancy Rate

Avg Daily Rate

Return Metrics

125.51% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

125.51%

Payback Period Days

290