BNBCalc Short Term Rental Investment Analysis 164 Iroquois Trail, Long Pond, PA, 18334

5 bed • 2 bath • 15 guests • $479,000

BNB

Calc

Annual Revenue

$76,062

Profit (Cash Flow)

$20,182

Cap Rate

11.0%

Annual Revenue

$76,062

AirDNA projects $588/night at 38% occupancy ($81,610). Airbtics projects $425/night at 49% occupancy ($76,062). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 49% occupancy rate, $425 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,748	$67,875	$110,002	$192,275
Occupancy	40%	46%	59%	76%
Nightly Rate	$292	$384	$487	$666

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect Getaway/HotTub/GameRoom	$53,476	$261	49%	6	2.5	2	$350	❌	✅	❌	Y / Y	⭐️ 4.5 (28)
6 bedroom, hot tub, game room plus lots more	$57,847	$384	40%	6	3.5	2	$325	✅	✅	✅	Y / Y	⭐️ 5 (157)
Private 5BR Home: Hot Tub, Games, Near Ski Resorts	$55,716	$280	52%	5	4	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (261)
Deluxe Family Cabin w/ Fire Pit & Pool Access!	$51,277	$228	57%	5	2.5	2	$284	✅	✅	❌	Y / Y	⭐️ 5 (133)
Pond view relaxing cabin with 6bedrooms	$71,755	$239	78%	6	3	2	$350	✅	✅	✅	Y / Y	⭐️ 0 (0)
Incredible House with Private Heated Pool, Hot Tub	$131,770	$754	46%	6	3	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (44)
Poconos Escape w/ Hot Tub, Theater & Game Room	$57,768	$289	49%	5	3	1	$310	❌	✅	✅	Y / Y	⭐️ 5 (47)
BEAUTIFUL AND COZY 5 BEDROOM HOME WITH LAKE ACCESS	$52,498	$384	34%	5	3	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (95)
5 BR Beautiful & Cozy Vacation Home Hot Tub+Games	$58,969	$436	34%	5	2	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (16)
Spacious vacation home in the heart of the Poconos	$54,659	$367	38%	5	3.5	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (26)
Super Private! Modern Farmhouse Surrounds by Woods	$64,045	$360	46%	5	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (232)
Peaceful Poconos Home: Hot Tub & Game Room!	$62,886	$340	46%	5	2.5	2	$402	❌	✅	✅	Y / Y	⭐️ 4.5 (18)
Lake Front home with hot tub and sauna	$90,355	$568	42%	5	2	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (38)
Poconos Playtime Paradise: Hot Tub Sauna Golf Lake	$60,682	$277	51%	6	3.5	3	$636	✅	✅	❌	Y / Y	⭐️ 5 (33)
Secluded 5BR Home~Outdoor hot tub	$48,585	$250	52%	5	3	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (83)
Private Heated Pool in PoconoMts	$149,497	$658	60%	5	2	2	$310	✅	❌	❌	Y / Y	⭐️ 5 (94)
The Lux Big Blue House~Movie room~Arcades~HotTub	$79,774	$324	66%	6	2	1	$375	✅	✅	✅	Y / Y	⭐️ 5 (68)
Spacious Long Pond Home Near Camelback Mtn Resort!	$66,601	$359	45%	6	4	2	$336	✅	✅	❌	Y / Y	⭐️ 4.4 (47)
SKIFUN\|Lakefront\|Hot-tub\|Gameroom\|Fire-pit	$85,953	$566	40%	5	3	2	$380	✅	✅	✅	Y / Y	⭐️ 5 (85)
Luxury 6BR House with Pool	$138,416	$447	81%	6	3.5	2	$400	✅	✅	❌	Y / Y	⭐️ 5 (31)
Stunning Pocono Home in Pine Crest	$154,601	$395	100%	6	4.5	3	$305	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Fantastic Luxury home 6 Bed room HOT TUB *LINEN	$60,286	$242	62%	6	2.5	1	$199	✅	✅	❌	Y / Y	⭐️ 5 (248)
Luxury Poconos family getaway	$33,522	$212	40%	5	3	2	$325	✅	❌	❌	Y / Y	⭐️ 5 (65)
Home w/ Hot Tub + Gameroom & Fire Pit!	$48,481	$274	46%	5	2.5	2	$269	✅	✅	✅	Y / Y	⭐️ 5 (86)
Secluded 5BR Getaway: HotTub, Pool, FirePit & More	$45,114	$293	40%	5	2.5	2	$225	✅	✅	✅	Y / Y	⭐️ 4.5 (131)
Beautiful Lakefront Onsite Pool/Spa/Boats & Beach	$97,058	$611	43%	5	3	2	$205	✅	✅	✅	Y / Y	⭐️ 5 (156)
Bootlegger's Bungalow~Unique Speakeasy~HotTub~Pool	$121,912	$435	76%	6	3	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (80)
The Bigwood Cabin by AvantStay \| Hot Tub + Firepit	$116,377	$456	67%	5	3.5	1	$295	✅	✅	❌	Y / Y	⭐️ 5 (14)
Lakefront Retreat w Private Beach/Hot Tub/ Boats	$48,516	$388	33%	5	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (149)
Kids & Families! 5BR Hot Tub-Fire Pit-Huge Yard	$84,333	$479	47%	5	3	2	$349	✅	✅	✅	Y / Y	⭐️ 5 (176)
New Build 6Bd/7Ba Out/Indoor PoolSpaSaunaGameFloor	$230,580	$840	75%	6	7	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (29)
The Nest at Pinecrest by AvantStay \| Hot Tub, Deck	$165,347	$477	93%	5	3.5	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (34)
Huge Deck \| Game Room \| Hot-Tub \| EV Charger	$92,181	$514	49%	5	4.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (28)
❤Hot Tub⎜MovieRoom⎜GameRoom⎜FirePit⎜WorkSpace	$80,743	$343	59%	6	3	1	$345	❌	✅	✅	Y / Y	⭐️ 5 (272)
Family-Friendly Inn on Golf Course w/ Pool Access	$117,090	$744	43%	5	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (28)

Return Metrics

16.45% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,182	$40,364	$60,546	$80,728	$100,910	$201,821	$605,464
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$383,200	$383,200	$383,200	$383,200	$383,200	$383,200	$383,200
Down Payment	$95,800	$95,800	$95,800	$95,800	$95,800	$95,800	$95,800
Property Appreciation	$14,370	$29,171	$44,416	$60,118	$76,292	$164,735	$683,658
Total Return	$513,552	$548,535	$583,962	$619,847	$656,203	$845,557	$1,768,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.45%

Cap Rate

10.95%

Return on Investment

32%

164 Iroquois Trail Long Pond, Pennsylvania, 18334

5 bed • 2 bath • 15 guests

Purchase Price

Est. $2,297/mo

Inquire about this property

Contact Agent

$464,700

Zestimate

100

Airbnb Investor Score

$20,182

Annual Profit

11.0%

Cap Rate

16.5%

Cash on Cash

$76,062

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $588/night at 38% occupancy.Projected nightly rate is $425/night at 49% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$80,545

Avg annual revenue

49%

Avg occupancy rate

$425

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

$90k

$155k

$230k

$20,182

Profit

Revenue

$76,062

Operating Expenses

$23,568

Operating Income

$52,494

Mortgage & Taxes

$32,312

Profit (Cash Flow)

$20,182

$122,670

Cash Investment

Down Payment

$95,800

Renos & Furnishing

$12,500

Closing Costs

$14,370

Total

$122,670

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.45%

Cap Rate

10.95%

Return on Investment

32%

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

$22,734

Deductible property tax

$4,742

Your total deduction

$28,997

Your adjusted annual income

$150,000 - $28,997 = $121,003

Taxes on $121,003 (30%)

$36,301

Your old tax bill

$45,000

Your new tax bill

$36,301

Estimated tax savings

$8,699

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:

2.09 sqft

Year built:

1987

Size:

2,048 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Ductless, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 2.09 sqft

Building area: 2,048 sqft

Garage: Yes

Heating: Baseboard, ductless, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Ceiling Fan(s), Ductless, Zoned

View: -

Parking: Garage - Attached, Open

Amenities: Electric Range, Refrigerator, Water Heater, Dishwasher, Microwave, Stainless Steel Appliance(s), Washer, Dryer

Price per square foot: $230

Lot Info

Zoning: -

Land Use: -

Parcel Number: 19.7B.1.100

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $116,510

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $472,900

Schools

High School: Pocono Mountain West High School with 7/10 star rating