BNBCalc Short Term Rental Investment Analysis 124 White Tail Ln, Long Pond, PA, 18334

3 bed • 2 bath • 9 guests • $325,500

BNB

Calc

Annual Revenue

$53,033

Profit (Cash Flow)

$10,502

Cap Rate

10.0%

Annual Revenue

$53,033

AirDNA projects $308/night at 42% occupancy ($47,247). Airbtics projects $264/night at 55% occupancy ($53,033). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 55% occupancy rate, $264 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,102	$51,545	$89,603	$128,562
Occupancy	44%	54%	68%	79%
Nightly Rate	$178	$240	$337	$421

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Long Pond Chalet \| Private Pool Opens May 23rd	$39,300	$268	37%	3	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (43)
Cedar Log Cabin, Hot tub, Game room, Fireplace	$66,375	$265	64%	3	2	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (366)
Serene Whitetail Retreat, Entertainment Galore!	$131,213	$359	97%	3	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (96)
Poconos gem! huge deck/hot tub/king beds/game room	$79,858	$432	50%	3	2.5	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (67)
Spacious Home/FirePit & Hot Tub	$45,891	$244	48%	3	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
Cozy Family Getaway! Hot Tub/Sauna/Fire Pit/Lakes.	$31,942	$154	49%	3	2	2	$215	✅	✅	❌	Y / Y	⭐️ 5 (95)
Pocono Paradise: Spacious Fun for the Whole Family	$46,511	$207	57%	3	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (39)
Brand New HOT TUB, Sauna, 2 Weber Grills, Fire Pit	$42,608	$219	50%	3	2	2	$210	✅	✅	✅	Y / Y	⭐️ 5 (80)
Cozy~A~ Chalet CleanFreshRelaxation No Fee	$41,454	$217	46%	3	1.5	2	$178	✅	❌	✅	Y / Y	⭐️ 5 (40)
Walk to Lake/Poconos Getaway/HOT TUB	$59,729	$180	88%	3	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (97)
Poconos ChaletFireplace, deck, close to lake	$23,901	$121	46%	3	1	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (31)
Your Best Vacation is at the Sage Chalet	$32,128	$117	59%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Cozy Dog Friendly chalet near Kalahari and Lakes	$38,124	$274	35%	3	1	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (94)
Cozy Home w/ Game room Poconos! camelback Kalahari	$29,611	$173	38%	3	2.5	1	$230	❌	❌	✅	Y / Y	⭐️ 5 (71)
Relaxing Log Cabin , 8 mins to Kalahari Water Park	$24,591	$89	60%	3	2.5	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (81)
Designer modern Log cabin with Lake access	$41,821	$323	34%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (36)
Near Skiing: Lakefront Gem w/ Kayaks in Long Pond	$77,328	$420	45%	3	4	3	$258	✅	❌	❌	Y / Y	⭐️ 4.5 (51)
The Emerald Chalet/ A Beautiful all season A-Frame	$24,600	$168	38%	3	2	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (47)
Swim Dock & Game Room: Lakefront Poconos Cabin!	$103,268	$403	65%	3	2	2	$232	❌	❌	❌	Y / N	⭐️ 5 (30)
Private Lakefront \| Kayaks \| Sauna \| Fireplace	$136,349	$457	79%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (185)
Poconos Lakefront Home - Fully updated/NEW Hot Tub	$61,646	$304	54%	3	2.5	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (82)
Inn the Poconos by AvantStay \| Private Lake Access	$49,760	$145	77%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (33)
Cozy Pocono Get Away	$70,305	$337	57%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Secluded Hot Tub, Game Room x2, Lake Access, SUP	$52,233	$187	67%	3	3	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (89)
Weekend at Bernie's! Pet friendly! Hot tub	$43,687	$156	72%	3	1.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (159)
Villa in the heart of Pocono with amazing views	$30,994	$119	57%	3	3	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (109)
Laker's Pointe by AvantStay \| Private Peninsula	$159,490	$538	77%	3	2.5	1	$245	✅	✅	✅	Y / Y	⭐️ 5 (144)
Simply Shores by AvantStay \| Private Beach + Dock	$70,631	$221	79%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (236)
Lake It Right by AvantStay \| Lakefront w/ Hot Tub	$132,226	$477	72%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (102)
Spacious Private Lakefront Home on 2 Wooded Acres!	$65,838	$345	51%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (98)
ParadisePocono/HotTub/Sauna/Camelback SKI/Kalahari	$39,752	$307	33%	3	2.5	2	$185	✅	✅	✅	Y / Y	⭐️ 5 (176)
Vintage Keys Lakefront: Kayaks/Canoe/Paddle Boat	$57,799	$329	48%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lake Front House Hot Tub Pool Table Boats Private	$51,449	$289	44%	3	2	2	$320	✅	✅	✅	Y / Y	⭐️ 5 (83)
Spacious Modern Pocono Home with Hot Tub	$38,814	$183	54%	3	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (81)
Friends and Family Getaway in Pocono Mountains	$49,291	$169	71%	3	2	2	$270	✅	❌	✅	Y / Y	⭐️ 5 (57)
Long Pond Home w/ Private Hot Tub & Game Room	$96,730	$237	97%	3	2	2	$232	✅	✅	✅	Y / Y	⭐️ 4.8 (6)
Relaxing Hot Tub & Firepit Near Kalahari/CamelBack	$84,427	$380	57%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (28)

Return Metrics

12.59% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,501	$21,003	$31,505	$42,007	$52,509	$105,018	$315,056
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,400	$260,400	$260,400	$260,400	$260,400	$260,400	$260,400
Down Payment	$65,100	$65,100	$65,100	$65,100	$65,100	$65,100	$65,100
Property Appreciation	$9,765	$19,822	$30,182	$40,853	$51,843	$111,944	$464,573
Total Return	$345,766	$366,326	$387,188	$408,360	$429,853	$542,463	$1,105,130

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.59%

Cap Rate

9.97%

Return on Investment

28.14%

124 White Tail Ln Long Pond, Pennsylvania, 18334

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,561/mo

Inquire about this property

Contact Agent

$325,500

Zestimate

Airbnb Investor Score

$10,501

Annual Profit

10.0%

Cap Rate

12.6%

Cash on Cash

$53,033

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.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$65k

$110k

$160k

$10,502

Profit

Revenue

$53,033

Operating Expenses

$20,574

Operating Income

$32,459

Mortgage & Taxes

$21,957

Profit (Cash Flow)

$10,502

$83,365

Cash Investment

Down Payment

$65,100

Renos & Furnishing

$8,500

Closing Costs

$9,765

Total

$83,365

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.59%

Cap Rate

9.97%

Return on Investment

28.14%

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

$15,449

Deductible property tax

$3,222

Your total deduction

$22,918

Your adjusted annual income

$150,000 - $22,918 = $127,082

Taxes on $127,082 (30%)

$38,125

Your old tax bill

$45,000

Your new tax bill

$38,125

Estimated tax savings

$6,875

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