BNBCalc Short Term Rental Investment Analysis 7127 Winnebago Dr

3 bed • 2 bath • 8 guests • $290,000

BNB

Calc

Report by:

S Brennan

stephbrennan@gmail.com

Annual Revenue

$73,228

Profit (Cash Flow)

$33,596

Cap Rate

17.3%

Annual Revenue

$73,228

AirDNA projects $204/night at 38% occupancy ($28,313). Airbtics projects $252/night at 63% occupancy ($57,986). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $401 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$28,896	$50,319	$107,177	$148,258
Occupancy	47%	60%	86%	97%
Nightly Rate	$150	$207	$321	$399

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
•NY GETAWAY•	$24,695	$99	61%	3	1	2	$140	✅	❌	❌	N / Y	⭐️ 4.8 (83)
Pocono Retreat, Arrowhead Lake, Relaxation	$46,044	$288	43%	3	3	2	$110	✅	❌	✅	Y / Y	⭐️ 4.8 (56)
Pocono Lake House Near Skiing & Kalahari Resort!	$124,209	$320	100%	3	1	2	$129	✅	❌	❌	Y / Y	⭐️ 4.8 (45)
Perfect Pocono - Golf Cart/Hot tub/Arcade/Lake!	$82,305	$453	48%	3	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (60)
Cozy Cottage in Pocono Mt Pet Friendly	$38,025	$150	64%	3	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (24)
The Cozy Stay Chalet \| Modern Chalet Coolbaugh	$63,982	$290	54%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Donovan’s Cabin: 3 Br Pet-Friendly Poconos Retreat	$59,720	$242	60%	3	2	2	$215	✅	❌	✅	Y / Y	⭐️ 5 (121)
Charming 3 Bed home in Poconos !	$59,563	$149	96%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Cozy Pocono Chalet Cabin in Arrowhead Lake!	$45,702	$209	52%	3	2	3	$170	✅	❌	❌	Y / Y	⭐️ 5 (8)
Arrowhead Lake Home w/ Deck & Resort Amenities!	$171,722	$463	97%	3	2	2	$155	✅	❌	❌	Y / Y	⭐️ 4.7 (55)
Eudaimonia: 3 bedroom Chalet (New Construction)	$107,344	$286	96%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (33)
"Loft In The Woods"	$22,277	$171	34%	3	1	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (25)
Bear Paw Lake House, walking distance to pool	$38,606	$203	44%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (2)
Evolve \| Getaway w/ Arrowhead Lake Amenity Access!	$142,144	$398	95%	3	2	2	$119	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Arrowhead Lake Chalet w. Gas Grill & Fire Pit!	$63,827	$179	84%	3	2	2	$175	❌	❌	✅	N / N	⭐️ 4.9 (25)
Spacious Lake House: Firepit, Deck, Poconos Stay	$48,558	$300	39%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Cozy Getaway Nearby Pool> Arrowhead Lakes	$38,463	$95	96%	3	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (54)
Hot Tub, Firepit, 70" TV, Deck, Foosball, Wi-Fi	$57,988	$347	41%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (30)
Ski Season Getaway: Cozy Mountain Retreat	$47,715	$370	33%	3	3	2	$215	✅	✅	✅	Y / Y	⭐️ 5 (104)
Bright Pocono Lake Home w/ Community Amenities!	$164,420	$427	97%	3	2	2	$232	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Chalet w/ lake amenities and golf cart	$31,959	$185	40%	3	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
SHADY LEAF LODGEArrowhead Lake-Family Fun	$35,516	$151	57%	3	2	2	$115	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
Arrowhead Lakes, Cabin in the Woods	$35,396	$143	58%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (92)
Make Memories in the Poconos!	$22,364	$109	52%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Cinderloch Chalet -Modern Living in the Poconos !	$73,242	$303	61%	3	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (135)
Serenitie Chalet \| Modern Poconos Escape w/Firepit	$95,161	$380	65%	3	2	2	$198	❌	❌	❌	Y / Y	⭐️ 5 (72)
Idlewood Chalet	$38,559	$137	64%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
Pocono Lake Home w/ Community Pools	$119,329	$318	95%	3	2	2	$243	✅	❌	✅	Y / Y	⭐️ 2.6 (3)
Gigi’s Chalet - A Beautiful Pocono Retreat!	$25,464	$151	44%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (65)
Cozy Bear Lair - Pets welcome / Arrowhead Lake	$43,456	$164	64%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Cozy Pocono Lake 'Woodside Nest' w/ Fire Pit!	$96,459	$408	60%	3	2	2	$202	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Cozy & Charming Modern Tree House	$66,432	$166	99%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Pocono Lake Home in Arrowhead Lake Community!	$151,302	$388	100%	3	2	2	$258	✅	❌	❌	Y / Y	⭐️ 0 (2)
Nature Escape-HotTub-Firepit-Foliage -Falls-Kayak	$88,374	$327	69%	3	2	3	$169	✅	✅	✅	Y / Y	⭐️ 5 (197)
The Daydream Chalet: Newly installed hot tub!	$50,638	$190	62%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (46)
Lavish Arrowhead Lake Escape	$17,123	$150	29%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Family Gem hidden in Woods w/firepit,	$31,690	$129	56%	3	1	2	$125	✅	❌	✅	N / Y	⭐️ 4.8 (56)
The Woods: Cozy Retreat w/Firepit & Relaxing Vibes	$52,637	$274	48%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (10)
Almost Heaven Mountain Chalet	$40,862	$205	47%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (14)
3B’s Cottage Arrowhead Lake Poconos	$31,683	$128	56%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4 (1)

Return Metrics

19.66% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$33,595	$67,191	$100,786	$134,382	$167,977	$335,955	$1,007,865
Revenue Appreciation	$732	$1,471	$2,218	$2,973	$3,735	$7,661	$25,472
Home Equity	$2,314	$4,772	$7,381	$10,151	$13,092	$30,752	$188,500
Down Payment	$101,500	$101,500	$101,500	$101,500	$101,500	$101,500	$101,500
Property Appreciation	$14,500	$29,725	$45,711	$62,496	$80,121	$182,379	$963,363
Total Return	$152,642	$204,660	$257,598	$311,503	$366,427	$658,248	$2,286,701

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.66%

Cap Rate

17.25%

Return on Investment

29.29%

7127 Winnebago Dr Pocono Lake, Pennsylvania, 18347-8129

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,391/mo

This property is for sale!

Contact Agent

$73,228

Annual Revenue

BNBCalc predicts this property will get $252 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$64,873

Avg annual revenue

64%

Avg occupancy rate

$246

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$65k

$120k

$175k

$33,596

Profit

Revenue

$73,228

Operating Expenses

$23,200

Operating Income

$50,028

Mortgage & Taxes

$16,433

Profit (Cash Flow)

$33,596

$174,580

Cash Investment

Down Payment

$101,500

Renos & Furnishing

$67,280

Closing Costs

$5,800

Total

$174,580

DSCR Ratio

Strong

3.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.66%

Cap Rate

17.25%

Return on Investment

29.29%

STR 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

$11,183

Deductible property tax

$2,871

Your total deduction

$4,968

Your adjusted annual income

$150,000 - $4,968 = $145,032

Taxes on $145,032 (30%)

$43,510

Your old tax bill

$45,000

Your new tax bill

$43,510

Estimated tax savings

$1,490

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

30,492 sqft

Year built:

1992

Size:

1,440 sqft

Type:

SFR

Parking:

Heating:

Heat Pump

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 30,492 sqft

Building area: 1,440 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-3

Land Use: Residential

Parcel Number: 03.19C.1.127

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $122,890

County Est. Land Value: $23,100

Assessed Land Value: $23,100

County Est. Structure Value: $99,790

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/22/13	$0	0%	Larry Jarema, Anneliese Jarema

Ownership

Name: Larry Jarema

Owner Occupied: Yes

Owner Mailing Address: 7127 Winnebago Dr, Pocono Lake, PA 18347

Years Owned: 131

Home Equity: $321,000

Mortgage Balance Remaining: $25,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: Yes

Foreclosure: No

Schools

High School: Pocono Mountain West High School with 4/10 star rating