Pocono Properties Rentals & Sales
Free Investor Tool

Pocono Vacation Rental Investment Calculator

Estimate the cash flow, cap rate, and cash-on-cash return on a Pocono short-term rental property. Adjust the inputs to model different scenarios — these are estimates, not guarantees.

Purchase & Financing

$
%

= $87,500 down · $262,500 financed

%
yrs
Monthly Mortgage (P&I)$1,746

Rental Income

$
%

≈ 219 booked nights/yr

Each stay triggers a cleaning fee

$
Projected Annual Revenue$63,750

Operating Expenses

% of revenue
% of revenue
% of price/yr
$
$
$
$
Total Operating Expenses$32,875

Projected Returns

Cash Flow Positive
Annual Cash Flow

$9,918

$826 / month

Cash-on-Cash Return

11.3%

on cash invested

Cap Rate

8.8%

NOI ÷ price

Gross Yield

18.2%

revenue ÷ price

Annual Breakdown

Gross Rental Income$54,750
Cleaning Fees Collected$9,000
Total Revenue$63,750
Management Fee– $9,563
Platform / Booking Fee– $1,913
Maintenance / Repairs– $14,000
Property Taxes– $3,500
Insurance– $1,200
Utilities– $1,800
HOA / Community Dues– $900
Total Operating Expenses– $32,875
Net Operating Income (NOI)$30,875
Annual Mortgage (P&I)– $20,957
Annual Cash Flow$9,918

These figures are estimates for illustration only and do not constitute financial advice. Actual returns vary with market conditions, seasonality, management quality, and property-specific costs. Speak with a Pocono investment specialist for a property-specific analysis.

Ready to Buy, Sell or Invest in the Pocono Mountains?

Contact Pocono Properties Rentals & Sales today for expert guidance on Pocono Mountain real estate. Whether you're buying your dream home, selling for top dollar, or investing in vacation rentals — we're here to help.

(570) 606-4111 · pocprop@gmail.com · By Appointment

Call NowText Us