BNBCalc Short Term Rental Investment Analysis 2633 Long Pond Rd, Long Pond, PA, 18334

4 bed • 2 bath • 12 guests • $350,000

BNB

Calc

Report by:

Jeff Thwing

jeffthwing@gmail.com

Annual Revenue

$66,474

Profit (Cash Flow)

$5,556

Cap Rate

10.7%

Annual Revenue

$66,474

AirDNA projects $419/night at 42% occupancy ($64,275). Airbtics projects $294/night at 42% occupancy ($45,100). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $350 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,319	$43,306	$70,612	$101,559
Occupancy	30%	38%	52%	63%
Nightly Rate	$201	$297	$350	$421

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pocono Chalet - Hottub- Fireplace - BBQ, Firepit	$21,044	$155	30%	4	2	1	$175	✅	✅	✅	N / Y	⭐️ 5 (78)
Unique Lakeside Gem w/Epic Panoramic Views	$75,733	$311	63%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (37)
Renovated \| Hot Tub \| Pool Table \| Near Camelback	$33,037	$168	46%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (41)
Spacious Home with Private Pool	$33,581	$232	38%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (15)
NEW! 10 Mins to Camelback \| GameRoom \| Hot Tub	$58,992	$215	67%	4	2	2	$285	✅	✅	✅	Y / Y	⭐️ 5 (100)
New cabin\|5 min-Kalahari\|Firepit\|Fireplace	$33,117	$163	49%	4	2.5	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (111)
Bright fun home w/HotTub, Pet frndly, BBQ & more!	$53,444	$200	67%	4	2.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (64)
Large Lakefront-Dock! 2 Ensuites with Jetted Tubs!	$65,673	$296	59%	4	4	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (97)
Big Blue Lake House with Game Room & Hot Tub	$42,696	$298	38%	4	3	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (130)
Beautiful & Spacious Home in Pocono Pines	$42,691	$343	33%	4	2.5	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (146)
Inn Kognito 2 Lakefront Camelback Kalahari Hot Tub	$50,109	$221	56%	4	2	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (60)
Large luxury home w Hot Tub, Game Room, Fire Pit	$40,376	$262	37%	4	3	2	$340	✅	✅	✅	Y / Y	⭐️ 4.7 (71)
Luxury Estate, Ping Pong, Pool Table, Jacuzzi	$30,726	$202	37%	4	2.5	1	$350	❌	❌	✅	Y / Y	⭐️ 4.5 (140)
Midcentury cabin! Hottub & Game Room, Waterparks!	$44,290	$172	60%	4	3	2	$285	✅	✅	✅	Y / Y	⭐️ 5 (93)
Spacious Home on Golf Course w/ Lake/Pool Access	$56,861	$301	49%	4	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (28)
Mountain Mindset by AvantStay \| Pool + Hot Tub	$61,827	$244	63%	4	3	1	$275	✅	✅	✅	Y / Y	⭐️ 5 (122)
Hot Tub, Game Room, Bar Room, and Private Pool!	$110,130	$590	51%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (109)
Play Haven: Large House Near Ski 4BR+2Bonus RM	$35,165	$192	46%	4	3.5	1	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
LakeFront, 30FT Dock, 120" TV, Hot Tub	$66,545	$517	34%	4	4	2	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (87)
For Lake Sake by AvantStay \| Lakefront + Hot Tub	$59,192	$198	72%	4	4.5	1	$195	✅	✅	✅	Y / Y	⭐️ 4.5 (57)
Hot tub facing the Lakefront! Modern Design!	$59,380	$338	48%	4	4	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (35)
Cozy Emerald - minutes to Kalahari and Camelback	$46,130	$320	38%	4	3	2	$189	✅	❌	❌	Y / Y	⭐️ 4.7 (186)
Emerald Estate l HotTub, 3Min to Pool, Beach, Lake	$62,345	$486	32%	4	2	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (4)
Peaceful 4 Bedroom Home-Close to Skiing, Water Pk	$22,713	$154	33%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.2 (31)
Pocono Home w/ Hot Tub & Fire Pits: 1 Mi to Lakes!	$55,222	$368	41%	4	2.5	2	$0	✅	✅	❌	Y / Y	⭐️ 4 (3)
Pocono Indoor Pool, Hot Tub, Firepit, Game room	$46,373	$362	35%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Private Dock \| Fire Pit \| Hot Tub \| Kayaks	$66,232	$312	58%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (22)
House Among the Trees with Lake Views	$97,153	$336	79%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Pocono Gem: Hot Tub, Grill, Fire Pit & Location	$33,585	$296	31%	4	3	1	$0	✅	✅	❌	Y / N	⭐️ 4.5 (12)
Peaceful Emerald Lakes Retreat in the Poconos	$43,569	$248	48%	4	2.5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (20)
Sage Fawn Cabin For8 HeatedPool Sauna Kalahari Ski	$55,596	$310	49%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.2 (18)

Return Metrics

8.93% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,555	$11,111	$16,667	$22,222	$27,778	$55,556	$166,670
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$315,000	$315,000	$315,000	$315,000	$315,000	$315,000	$315,000
Down Payment	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$366,055	$382,426	$399,121	$416,150	$433,524	$525,927	$1,016,212

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.93%

Cap Rate

10.67%

Return on Investment

30.38%

2633 Long Pond Rd Long Pond, Pennsylvania, 18334

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Jeff

Airbnb Investor Score

$5,555

Annual Profit

10.7%

Cap Rate

8.9%

Cash on Cash

$66,474

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $419/night at 42% occupancy.Projected nightly rate is $294/night at 42% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$46,752

Avg annual revenue

42%

Avg occupancy rate

$294

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

$15k

$45k

$80k

$110k

$5,556

Profit

Revenue

$66,474

Operating Expenses

$29,124

Operating Income

$37,350

Mortgage & Taxes

$31,795

Profit (Cash Flow)

$5,556

$62,160

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$10,500

Closing Costs

$16,660

Total

$62,160

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.93%

Cap Rate

10.67%

Return on Investment

30.38%

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

$23,821

Deductible property tax

$3,465

Your total deduction

$29,592

Your adjusted annual income

$150,000 - $29,592 = $120,408

Taxes on $120,408 (30%)

$36,122

Your old tax bill

$45,000

Your new tax bill

$36,122

Estimated tax savings

$8,878

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:

1.33 sqft

Year built:

1976

Size:

1,728 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 1.33 sqft

Building area: 1,728 sqft

Garage: No

Heating: Baseboard

Pool: No

Fireplaces: -

Basement: No

Cooling: Ceiling Fan(s)

View: -

Parking: Open

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

Price per square foot: $173

Lot Info

Zoning: -

Land Use: -

Parcel Number: 19.3E.1.17

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $92,530

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

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