BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

5 bed • 2 bath • 15 guests • $472,900

BNB

Calc

Annual Revenue

$76,062

Profit (Cash Flow)

$20,594

Cap Rate

11.1%

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}

Percentiles25%50%75%90%
Revenue$42,874$70,251$110,744$184,192
Occupancy39%47%59%72%
Nightly Rate$286$392$491$671

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Perfect Getaway/HotTub/GameRoom

No image available

$53,644
$269
47%
62.52$350❌✅❌Y / Y⭐️ 4.5 (35)
6 bedroom, hot tub, game room plus lots more

No image available

$60,277
$393
41%
63.52$325✅✅✅Y / Y⭐️ 5 (161)
Private 5BR Home: HotTub/Games, Near Lakes & Hikes

No image available

$58,503
$287
53%
542$400✅✅✅Y / Y⭐️ 5 (267)
Fire Pit & Hot Tub: Poconos Family Cabin!

No image available

$51,047
$231
57%
52.52$284✅✅❌Y / Y⭐️ 5 (135)
Pond view relaxing cabin with 6bedrooms

No image available

$67,169
$243
72%
632$350✅✅✅Y / Y⭐️ 0 (0)
Incredible House with Private Heated Pool, Hot Tub

No image available

$120,571
$738
43%
632$400✅✅✅Y / Y⭐️ 5 (45)
Poconos Escape w/ Hot Tub, Theater & Game Room

No image available

$56,918
$286
49%
531$310✅✅✅Y / Y⭐️ 5 (52)
Luxury 6BR House with Pool

No image available

$134,129
$440
80%
63.52$400✅✅❌Y / Y⭐️ 5 (42)
Spacious vacation home in the heart of the Poconos

No image available

$52,381
$369
37%
53.53$275✅✅❌Y / Y⭐️ 5 (27)
BEAUTIFUL AND COZY 5 BEDROOM HOME WITH LAKE ACCESS

No image available

$51,109
$383
33%
532$275✅✅✅Y / Y⭐️ 5 (98)
5 BR Beautiful & Cozy Vacation Home Hot Tub+Games

No image available

$56,786
$430
33%
522$275✅✅✅Y / Y⭐️ 5 (17)
Super Private! Modern Farmhouse Hot Tub&Game Room

No image available

$66,395
$366
47%
522$250❌✅✅Y / Y⭐️ 5 (237)
Secluded 5BR Getaway: HotTub, Pool, FirePit & More

No image available

$42,591
$281
39%
52.52$225✅✅✅Y / Y⭐️ 4.5 (133)
Hot Tub, Game Room: Peaceful Poconos Home!

No image available

$65,506
$348
47%
52.52$402❌✅✅Y / Y⭐️ 4.5 (20)
Lake Front home with hot tub and sauna

No image available

$85,133
$547
41%
522$275❌✅✅Y / Y⭐️ 5 (42)
Poconos Playtime Paradise | Luxury Play Escape

No image available

$61,131
$292
50%
63.53$636✅✅❌Y / Y⭐️ 5 (34)
Secluded 5BR Home~Outdoor hot tub

No image available

$47,689
$254
50%
532$200✅✅✅Y / Y⭐️ 5 (87)
Private Heated Pool in PoconoMts

No image available

$149,323
$664
59%
522$310✅❌❌Y / Y⭐️ 5 (101)
The Lux Big Blue House~Movie room~Arcades~HotTub

No image available

$79,301
$327
65%
621$375✅✅✅Y / Y⭐️ 5 (77)
Spacious Long Pond Home Near Camelback Mtn Resort!

No image available

$66,601
$359
45%
642$336✅✅❌Y / Y⭐️ 4.4 (47)
Fantastic Luxury home 6 Bed room *HOT TUB* *LINEN

No image available

$55,576
$232
59%
62.51$199✅✅❌Y / Y⭐️ 5 (256)
Stunning Pocono Home in Pine Crest

No image available

$158,232
$405
100%
64.53$305❌❌❌Y / Y⭐️ 4.5 (8)
The Bigwood Cabin by AvantStay | Hot Tub + Firepit

No image available

$115,094
$458
66%
53.51$295✅✅❌Y / Y⭐️ 5 (21)
Luxury Poconos family getaway

No image available

$33,522
$212
40%
532$325✅❌❌Y / Y⭐️ 5 (65)
Home w/ Hot Tub + Gameroom & Fire Pit!

No image available

$52,068
$283
48%
52.52$269✅✅✅Y / Y⭐️ 5 (87)
Beautiful Lakefront Onsite Pool/Spa/Boats & Beach

No image available

$95,641
$602
43%
532$205✅✅✅Y / Y⭐️ 5 (157)
SKIFUN|Lakefront|Hot-tub|Gameroom|Fire-pit

No image available

$86,693
$558
41%
532$380✅✅✅Y / Y⭐️ 5 (87)
Bootlegger's Bungalow~Unique Speakeasy~HotTub~Pool

No image available

$116,719
$436
72%
631$400✅✅✅Y / Y⭐️ 5 (89)
Lakefront Retreat w Private Beach/Hot Tub/ Boats

No image available

$50,159
$392
34%
532$250❌✅✅Y / Y⭐️ 5 (150)
*Kids & Families! 5BR Hot Tub-Fire Pit-Huge Yard*

No image available

$87,176
$483
48%
532$349✅✅✅Y / Y⭐️ 5 (179)
New Build 6Bd/7Ba Out/Indoor PoolSpaSaunaGameFloor

No image available

$222,828
$834
73%
671$0✅✅❌Y / Y⭐️ 5 (37)
Huge Deck | Game Room | Hot-Tub | EV Charger

No image available

$88,016
$501
48%
54.52$0✅❌✅Y / Y⭐️ 5 (42)
The Nest at Pinecrest by AvantStay | Deck

No image available

$169,103
$488
93%
53.51$175✅❌❌Y / Y⭐️ 4.5 (38)
Luxe, Lakefront, Hot Tub, Game Room, Dog Friendly

No image available

$67,823
$261
71%
532$0✅✅✅Y / Y⭐️ 4.5 (20)
Family-Friendly Inn on Golf Course w/ Pool Access

No image available

$117,090
$744
43%
532$0✅❌❌Y / Y⭐️ 5 (28)

Return Metrics

16.98% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,593$41,187$61,780$82,374$102,968$205,936$617,809
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$378,320$378,320$378,320$378,320$378,320$378,320$378,320
Down Payment$94,580$94,580$94,580$94,580$94,580$94,580$94,580
Property Appreciation$14,187$28,799$43,850$59,353$75,320$162,638$674,952
Total Return$507,680$542,886$578,531$614,627$651,188$841,474$1,765,661

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.98%

Cap Rate

11.1%

Return on Investment

32.51%

property-location

164 Iroquois Trail Long Pond, Pennsylvania, 18334

5 bed • 2 bath • 15 guests

Est. $2,268/mo

Agent

Inquire about this property

Contact Agent

$472,900

Zestimate

103

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.65

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%

Profit (Cummulative)

$20,594

$378,320

$12,500

$14,187

$0

Total Gain

$39,426

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

$22,444

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