BNBCalc Short Term Rental Investment Analysis 2327 Doe Dr Long Pond PA 18334

2 bed • 1 bath • 8 guests • $232,000

BNB

Calc

Annual Revenue

$44,395

Profit (Cash Flow)

$9,294

Cap Rate

10.8%

Annual Revenue

$44,395

AirDNA projects $320/night at 43% occupancy ($50,257). Airbtics projects $221/night at 55% occupancy ($44,395). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $221 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,001	$40,745	$54,601	$83,329
Occupancy	40%	58%	74%	79%
Nightly Rate	$147	$197	$287	$344

Seasonality (Profit by Month)

Return Metrics

15.59% 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)	$9,294	$18,588	$27,882	$37,176	$46,470	$92,940	$278,820
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$185,600	$185,600	$185,600	$185,600	$185,600	$185,600	$185,600
Down Payment	$46,400	$46,400	$46,400	$46,400	$46,400	$46,400	$46,400
Property Appreciation	$6,960	$14,128	$21,512	$29,118	$36,951	$79,788	$331,124
Total Return	$248,254	$264,716	$281,394	$298,294	$315,421	$404,728	$841,945

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.59%

Cap Rate

10.75%

Return on Investment

31.09%

2327 Doe Dr Long Pond PA 18334 Long Pond, PA, 18334

2 bed • 1 bath • 8 guests

Purchase Price

Est. $1,113/mo

Inquire about this property

Contact Agent

$232,000

Zestimate

$44,395

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $320/night at 43% occupancy.Projected nightly rate is $221/night at 55% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$9,294

Profit

Revenue

$44,395

Operating Expenses

$19,451

Operating Income

$24,944

Mortgage & Taxes

$15,650

Profit (Cash Flow)

$9,294

$59,610

Cash Investment

Down Payment

$46,400

Renos & Furnishing

$6,250

Closing Costs

$6,960

Total

$59,610

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.59%

Cap Rate

10.75%

Return on Investment

31.09%

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

$11,011

Deductible property tax

$2,297

Your total deduction

$18,170

Your adjusted annual income

$150,000 - $18,170 = $131,830

Taxes on $131,830 (30%)

$39,549

Your old tax bill

$45,000

Your new tax bill

$39,549

Estimated tax savings

$5,451

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:

19,602 sqft

Year built:

1975

Size:

960 sqft

Type:

SFR

Parking:

Heating:

BASEBOARD

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
407 Clearview Dr	3	2	840	-	19,166	1975	$184,000	-
143 Granite Rd	3	2	864	-	19,602	1985	$232,500	41
1047 Cricket Ln	2	1	979	-	20,473	1986	$192,000	53
227 Beaver Dam Rd	3	2	960	-	54,886	1973	$373,000	34
389 Clearview Dr	2	1	864	-	32,234	1986	$190,000	46
205 Ash Dr	4	2	896	-	20,909	1980	$329,000	41
259 Clearview Dr	3	2	1,188	-	19,602	1983	$295,000	144
237 Ash Dr	3	2	1,356	-	26,136	1985	$329,000	41
2270 Doe Dr	3	3	2,744	-	19,602	2015	$451,500	94
1665 Glade Dr	3	2	634	-	23,087	1985	$315,000	20

Property Details

MLS Status: property-details-mls-status-pending

Property Use: Single Family Residence

Stories: 1

Lot size: 19,602 sqft

Building area: 960 sqft

Garage: Yes

Heating: Baseboard

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-2

Land Use: Residential

Parcel Number: 19.3I.2.58

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $93,920

County Est. Land Value: $19,200

Assessed Land Value: $19,200

County Est. Structure Value: $74,720

Market Estimate: $237,520

Sale history

Date	Sale Price	% Financed	Buyer
10/26/22	$210,000	80%	Dante Balassone, Maria Rizzo
06/10/22	$71,250	0%	Skilled Property Finders Llc
03/11/10	$41,520	52%	Andy Carnation

Ownership

Name: Dante Balassone

Owner Occupied: No

Owner Mailing Address: 133 Saint Charles St, Drexel Hill, Pa 19026

Years Owned: 16

Home Equity: $35,400

Mortgage Balance Remaining: $168,000

Financed amount: 52%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

High School: Pocono Mountain West High School with 4/10 star rating