Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

4 bed • 1.5 bath • 1 guests • $289,000

BNB

Calc

Annual Revenue

$47,401

Profit (Cash Flow)

$5,985

Cap Rate

9.5%

Annual Revenue

$47,401

AirDNA projects $387/night at 41% occupancy ($57,953). Airbtics projects $309/night at 42% occupancy ($47,401). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 42% occupancy rate, $309 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,459$48,968$78,331$102,196
Occupancy31%41%55%63%
Nightly Rate$231$313$370$421

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
$35,903
$217
40%
422$250✅✅✅Y / Y⭐️ 5 (44)
$54,270
$267
49%
431$275✅✅✅Y / Y⭐️ 5 (125)
$26,205
$185
33%
421$175✅✅✅N / Y⭐️ 5 (84)
$84,054
$306
71%
421$250✅❌✅Y / Y⭐️ 5 (45)
$33,581
$232
38%
432$200✅❌❌Y / Y⭐️ 4.9 (15)
$56,991
$231
62%
422$285✅✅✅Y / Y⭐️ 5 (114)
$38,027
$189
48%
42.52$185✅❌❌Y / Y⭐️ 5 (120)
$58,068
$361
43%
431$250✅✅✅Y / Y⭐️ 5 (130)
$59,345
$255
58%
422$400✅✅✅Y / Y⭐️ 5 (60)
$99,420
$390
68%
432$235❌✅✅Y / Y⭐️ 5 (206)
$55,251
$209
68%
42.52$200❌✅✅Y / Y⭐️ 5 (78)
$72,823
$322
60%
442$350✅✅✅Y / Y⭐️ 5 (106)
$42,861
$365
31%
42.52$180✅❌❌Y / Y⭐️ 5 (148)
$40,376
$262
37%
432$340✅✅✅Y / Y⭐️ 4.7 (71)
$49,180
$238
54%
42.51$350❌❌✅Y / Y⭐️ 4.5 (142)
$44,290
$172
60%
432$285✅✅✅Y / Y⭐️ 5 (93)
$54,461
$461
31%
442$250✅✅❌Y / Y⭐️ 4.5 (87)
$56,488
$331
45%
42.52$200✅❌❌Y / Y⭐️ 5 (32)
$27,489
$210
32%
42.52$175✅❌✅Y / Y⭐️ 5 (83)
$60,513
$230
63%
431$195✅✅✅Y / Y⭐️ 4.5 (57)
$52,854
$437
32%
432$345✅✅✅Y / Y⭐️ 5 (73)
$43,957
$245
46%
43.51$250✅❌✅Y / Y⭐️ 5 (27)
$110,130
$590
51%
432$0✅❌✅Y / Y⭐️ 4.8 (109)
$59,205
$337
48%
422$0✅✅✅Y / Y⭐️ 5 (27)
$63,002
$271
62%
42.52$250❌❌✅Y / Y⭐️ 5 (34)
$51,598
$371
38%
42.52$0✅❌❌Y / Y⭐️ 4 (3)
$46,482
$254
50%
42.51$0✅✅❌Y / Y⭐️ 5 (35)
$59,380
$338
48%
442$0✅❌✅Y / Y⭐️ 4.7 (35)
$46,130
$320
38%
432$189✅❌❌Y / Y⭐️ 4.7 (186)
$62,345
$486
32%
422$275❌✅✅Y / Y⭐️ 5 (4)
$22,713
$154
33%
431$250❌❌✅Y / Y⭐️ 4.2 (31)
$84,855
$336
69%
432$0✅❌✅Y / Y⭐️ 5 (2)

Return Metrics

12.48% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,984$11,969$17,954$23,939$29,924$59,849$179,547
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$260,100$260,100$260,100$260,100$260,100$260,100$260,100
Down Payment$28,900$28,900$28,900$28,900$28,900$28,900$28,900
Property Appreciation$8,670$17,600$26,798$36,272$46,030$99,391$412,478
Total Return$303,654$318,569$333,752$349,211$364,954$448,241$881,026

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.48%

Cap Rate

9.53%

Return on Investment

37.22%

property-location

2633 Long Pond Rd Long Pond, Pennsylvania, 18334

4 bed • 1.5 bath • 1 guests

Est. $1,386/mo

Agent

Inquire about this property

Contact Agent

72

Airbnb Investor Score

$5,984

Annual Profit

9.5%

Cap Rate

12.5%

Cash on Cash

$47,401

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $387/night at 41% occupancy.Projected nightly rate is $309/night at 42% occupancy.

Top 48% of comparables

Top 51% 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.

$49,707

Avg annual revenue

42%

Avg occupancy rate

$309

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

$50k

$80k

$110k

Sign up to see the data on 40 all comparables

$5,985

Profit

Revenue

$47,401

Operating Expenses

$19,842

Operating Income

$27,559

Mortgage & Taxes

$21,574

Profit (Cash Flow)

$5,985

$47,945

Cash Investment

Down Payment

$28,900

Renos & Furnishing

$10,375

Closing Costs

$8,670

Total

$47,945

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.48%

Cap Rate

9.53%

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

$15,431

Deductible property tax

$2,861

Your total deduction

$23,713

Your adjusted annual income

$150,000 - $23,713 = $126,287

Taxes on $126,287 (30%)

$37,886

Your old tax bill

$45,000

Your new tax bill

$37,886

Estimated tax savings

$7,114

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com