1143 Horizon Dr Long Pond, Pennsylvania, 18334
4 bed • 4 bath • 12 guests
Est. $1,703/mo
This property is for sale!
Contact Agent
$71,895
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $532/night at 37% occupancy ($71,894.62). Airbtics projects $290/night at 43% occupancy ($45,545).
Top 66% of comparables
Top 8% 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.
$47,240
Avg annual revenue
43%
Avg occupancy rate
$290
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
$12,526
Profit
Revenue
$71,895
Operating Expenses
$30,216
Operating Income
$41,679
Mortgage & Taxes
$29,153
Profit (Cash Flow)
$12,526
$92,650
Cash Investment
Down Payment
$71,000
Renos & Furnishing
$11,000
Closing Costs
$10,650
Total
$92,650
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.51%
Cap Rate
11.74%
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
$23,260
Deductible property tax
$3,550
Your total deduction
$85,501
Your adjusted annual income
$150,000 - $85,501 = $64,499
Taxes on $64,499 (30%)
$19,350
Your old tax bill
$45,000
Your new tax bill
$19,350
Estimated tax savings
$25,650
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: -
Schools
- High School: Pocono Mountain West High School with 4/10 star rating