164 Iroquois Trail Long Pond, Pennsylvania, 18334
5 bed • 2 bath • 15 guests
Est. $2,268/mo

Inquire about this property
Contact Agent
$472,900
Zestimate
Airbnb Investor Score
$20,593
Annual Profit
11.1%
Cap Rate
17.0%
Cash on Cash
$76,062
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $588/night at 38% occupancy ($81,610.11). Airbtics projects $425/night at 49% occupancy ($76,062).
Top 38% 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.
$79,976
Avg annual revenue
49%
Avg occupancy rate
$425
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$95k
$155k
$225k
Sign up to see the data on 40 all comparables
$20,594
Profit
Revenue
$76,062
Operating Expenses
$23,568
Operating Income
$52,494
Mortgage & Taxes
$31,900
Profit (Cash Flow)
$20,594
$121,267
Cash Investment
Down Payment
$94,580
Renos & Furnishing
$12,500
Closing Costs
$14,187
Total
$121,267
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.98%
Cap Rate
11.1%
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
$22,444
Deductible property tax
$4,682
Your total deduction
$83,633
Your adjusted annual income
$150,000 - $83,633 = $66,367
Taxes on $66,367 (30%)
$19,910
Your old tax bill
$45,000
Your new tax bill
$19,910
Estimated tax savings
$25,090
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