2633 Long Pond Rd Long Pond, Pennsylvania, 18334
4 bed • 2.5 bath • 10 guests
Est. $1,386/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$7,396
Annual Profit
9.3%
Cap Rate
9.6%
Cash on Cash
$46,634
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $412/night at 42% occupancy ($63,201.82). Airbtics projects $304/night at 42% occupancy ($46,634).
Top 46% of comparables
Top 48% 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.
$49,100
Avg annual revenue
42%
Avg occupancy rate
$304
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$110k
Sign up to see the data on 40 all comparables
$7,397
Profit
Revenue
$46,634
Operating Expenses
$19,742
Operating Income
$26,892
Mortgage & Taxes
$19,495
Profit (Cash Flow)
$7,397
$77,095
Cash Investment
Down Payment
$57,800
Renos & Furnishing
$10,625
Closing Costs
$8,670
Total
$77,095
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.59%
Cap Rate
9.3%
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
$13,716
Deductible property tax
$2,861
Your total deduction
$57,194
Your adjusted annual income
$150,000 - $57,194 = $92,806
Taxes on $92,806 (30%)
$27,842
Your old tax bill
$45,000
Your new tax bill
$27,842
Estimated tax savings
$17,158
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com