1143 Horizon Dr Long Pond, Pennsylvania, 18334
4 bed • 4 bath • 12 guests
Est. $1,727/mo
This property is for sale!
Contact Agent
$45,703
Annual Revenue
BNBCalc predicts this property will get $291 per night with 43% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$47,688
Avg annual revenue
44%
Avg occupancy rate
$309
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$110k
Sign up to see the data on 40 all comparables
-$8,052
Profit
Revenue
$45,703
Operating Expenses
$24,192
Operating Income
$21,511
Mortgage & Taxes
$29,564
Profit (Cash Flow)
-$8,052
$93,800
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$11,000
Closing Costs
$10,800
Total
$93,800
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.58%
Cap Rate
5.97%
STR Tax Calculator (USA)
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
$23,587
Deductible property tax
$3,600
Your total deduction
$46,493
Your adjusted annual income
$150,000 - $46,493 = $103,507
Taxes on $103,507 (30%)
$31,052
Your old tax bill
$45,000
Your new tax bill
$31,052
Estimated tax savings
$13,948
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:
20,473 sqft
Year built:
1998
Size:
1,866 sqft
Type:
SFR
Parking:
1
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1110 Horizon Dr | 3 | 1 | 768 | - | 22,651 | 1979 | $415,000 | - |
| 232 Beaver Dam Rd | 3 | 3 | 1,854 | - | 22,651 | 2001 | $627,500 | - |
| 1043 Cricket Ln | 3 | 1 | 1,008 | - | 20,909 | 1980 | $270,000 | - |
| 276 Ash Dr | 3 | 1 | 792 | - | 19,602 | 1976 | $83,000 | - |
| 2618 Long Pond Rd | 3 | 2 | 1,050 | - | 20,038 | 1972 | $161,000 | - |
| 130 Sage Rd | 3 | 1 | 800 | - | 29,185 | 1976 | $0 | - |
| 914 Cricket Ln | 3 | 3 | 2,064 | - | 21,344 | 1984 | $437,750 | - |
| 117 Ash Dr | 4 | 2 | 1,200 | - | 19,166 | 2012 | $415,000 | - |
| 368 Cedar Dr | 3 | 2 | 969 | - | 20,038 | 1993 | $0 | - |
| 273 Ash Dr | 5 | 1 | 960 | - | 20,473 | 1978 | $309,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 20,473 sqft
- Building area: 1,866 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-2
- Land Use: Residential
- Parcel Number: 19.3H.1.137
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $140,440
- County Est. Land Value: $19,520
- Assessed Land Value: $19,520
- County Est. Structure Value: $120,920
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/20/21 | $272,000 | 70% | Bwg Properties One Llc |
| 06/07/19 | $212,800 | 80% | Willard D Moyer Jr, Susan T Moyer |
| 12/21/18 | $85,500 | 100% | Dsc Property Management Llc |
| 02/23/18 | $2,623 | 100% | Mtglq Investors Lp |
| 12/12/07 | $0 | 0% | Robert Davis, Celia Davis |
Ownership
- Name: Bwg Properties One Llc
- Owner Occupied: No
- Owner Mailing Address: 350 W 42nd St Apt 47B, New York, NY 10036
- Years Owned: 38
- Home Equity: $170,600
- Mortgage Balance Remaining: $190,400
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Pocono Mountain West High School with 4/10 star rating