415 Minsi Trail W Long Pond, Pennsylvania

4 bed • 3 bath • 8 guests

Purchase Price

Est. $2,821/mo

$76,185

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

Avg Daily Rate: $588
Occupancy: 36%

$10k

$55k

$100k

$150k


Three Little Bears	$148,973	$69,504	$676	60.4%	4	8	14	7	2	$300	❌	✅	❌	Yes / Yes	❌	⭐️ 5 (27)	Profile
For Lake Sake by AvantStay \| Lakefront + Hot Tub	$124,120	$74,579	$593	57.4%	4	12	23	6	3	$0	✅	✅	✅	Yes / Yes	❌	⭐️ 4.58 (73)	Profile
Serene Pocono Hide Out - Game Room Theater & Bar	$115,136	$64,403	$409	77.2%	4	10	35	10	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.9 (70)	Profile
Lakefront-Dock 2 Ensuite w/jetted tubs sleeps 12	$111,952	$66,846	$676	45.4%	4	12	59	6	4	$350	❌	❌	✅	Yes / Yes	❌	⭐️ 4.82 (124)	Profile
The Hangout Haven - theater pickleball ping pong hot tub karaoke games	$98,678	$52,463	$936	28.9%	4	10	32	5	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (3)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$6,202/mo

Avg profit / month

$147/mo

Best profit month

Jul $5,881

$1,766

Profit

Revenue

$76,185

Operating Expenses

$31,583

Operating Income

$44,602

Mortgage & Taxes

$42,835

Profit (Cash Flow)

$1,766

$156,800

Cash Investment

Down Payment

$127,000

Renos & Furnishing

$10,750

Closing Costs

$19,050

Total

$156,800

DSCR Ratio

Acceptable

1.04

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.12%

Cap Rate

7.02%

Return on Investment

18.71%

STR Tax Calculator (USA)

Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.

If you buy this property, your estimated tax deduction will be...

Deductible mortgage interest

$30,138

Deductible property tax

$6,286

Estimated gross deduction

$180,977

Your income tax rate

Estimated tax savings

$54,293

Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.

Plan to claim the STR loophole?

To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.