124 White Tail Ln Long Pond, Pennsylvania, 18334
3 bed • 2 bath • 9 guests
Est. $1,793/mo
Inquire about this property
Contact Agent
$373,900
Zestimate
Airbnb Investor Score
$34,444
Annual Profit
17.8%
Cap Rate
60.3%
Cash on Cash
$80,482
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $308/night at 42% occupancy.Projected nightly rate is $264/night at 55% occupancy.
Top 28% of comparables
Top 23% 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.
$58,780
Avg annual revenue
55%
Avg occupancy rate
$264
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
$34,444
Profit
Revenue
$80,482
Operating Expenses
$13,814
Operating Income
$66,667
Mortgage & Taxes
$32,223
Profit (Cash Flow)
$34,444
$57,107
Cash Investment
Down Payment
$37,390
Renos & Furnishing
$8,500
Closing Costs
$11,217
Total
$57,107
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
60.31%
Cap Rate
17.83%
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
$23,303
Deductible property tax
$3,702
Your total deduction
$2,327
Your adjusted annual income
$150,000 - $2,327 = $147,673
Taxes on $147,673 (30%)
$44,302
Your old tax bill
$45,000
Your new tax bill
$44,302
Estimated tax savings
$698
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:
0.48 sqft
Year built:
1988
Size:
1,092 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Baseboard, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.48 sqft
- Building area: 1,092 sqft
- Garage: No
- Heating: Baseboard, electric
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Ductless, Electric
- View: -
- Parking: Circular Driveway, Crushed Stone, Driveway, Off Street
- Amenities: Washer/Dryer Stacked, Microwave, Refrigerator, Stainless Steel Appliance(s), Cooktop, Electric Water Heater
- Price per square foot: $342
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 20634301091262
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $81,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $373,900
Schools
- High School: Pocono Mountain West High School with 7/10 star rating