BNBCalc.com Investment Analysis Report of 1591 Clover Rd, Long Pond, PA, 18334

4 bed • 2 bath • 12 guests • $374,900

BNB

Calc

Return Metrics

11.97% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.97%

Cap Rate

11.29%

Return on Investment

26.06%

Annual Revenue

$72,779

AirDNA projects $399/night at 43% occupancy ($62,664). Airbtics projects $301/night at 44% occupancy ($48,372). Airbtics predicts this property will perform in the 47% revenue percentile

User selected values for this report: 54% occupancy rate, $369 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$24,802	$46,529	$76,829	$108,209
Occupancy	33%	43%	54%	62%
Nightly Rate	$195	$275	$369	$451

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Pocono Superheroes Retreat With Backyard Oasis	$71,828	$369	52%	4	3	10	2	$200	✅	❌	✅	N / Y	⭐️ 5 (63)	Profile
B Poconos Getaway with Game Rooms, Theater & Hot Tub	$54,289	$279	49%	4	3	10	1	$275	✅	✅	✅	N / Y	⭐️ 5 (110)	Profile
C Poconos Home w/ Pool Access ~ 6 Mi to Ski Resort	$42,959	$209	51%	4	3	10	2	$258	✅	✅	✅	N / Y	⭐️ 4.5 (30)	Profile
D * Karaoke,Hot Tub,Sauna,Games,Lake1h45m from NYC	$52,667	$327	39%	4	3	10	2	$250	✅	✅	✅	N / Y	⭐️ 4.5 (139)	Profile
E Spacious House!Game room!10min to Kalahari Cmlback	$35,590	$243	36%	4	3	9	2	$250	❌	❌	❌	N / Y	⭐️ 5 (65)	Profile

Operating Expenses

Monthly Expenses

$2,535

Annual Expenses

$30,419

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,306

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$606

Management & Platform Fees

$788

Platform Fee (i.e. Airbnb)

$182

Property Manager Fee

$606

Mortgage & Taxes

Monthly Mortgage & Tax

$2,565

Annual Mortgage & Tax

$30,780

Downpayment

Purchase Price

$374,900

Percent Down

20%

Total Downpayment

$74,980

Total Loan Amount

$299,920

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

8.25%

Monthly Loan Payment

$2,253

Property Tax Yearly

Property Tax Monthly

$312

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

0.45 sqft

Year built:

1984

Size:

1,938 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Ductless

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.45 sqft

Building area: 1,938 sqft

Garage: No

Heating: Electric, ductless

Pool: No

Fireplaces: -

Basement: No

Cooling: Ductless

View: -

Parking: -

Amenities: Dishwasher, Microwave, Refrigerator, Washer/Dryer, Electric Water Heater

Lot Info

Zoning: -

Land Use: -

Parcel Number: 19634404636667

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $98,470

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

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

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$24,564

Deductible property tax

$3,749

Est. Depreciation Value

$124,799

Profit on this property

$42,359

Your total deduction

$110,753

So, your new taxable income is your previous income minus your total deduction ($150,000 - $110,753)

$39,247

Your old tax bill

$45,000

Your new tax bill

$11,774

Estimated tax savings

$33,226

1591 Clover Rd Long Pond, Pennsylvania, 18334

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,798/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$11,579

Annual Profit

11.3%

Cap Rate

12.0%

Cash on Cash

$72,779

Annual Revenue

BNBCalc predicts this property will get $301 per night with 44% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.97%

Cap Rate

11.29%

Return on Investment

26.06%

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

$24,564

Deductible property tax

$3,749

Your total deduction

$26,690

Your adjusted annual income

$150,000 - $26,690 = $123,310

Taxes on $123,310 (30%)

$36,993

Your old tax bill

$45,000

Your new tax bill

$36,993

Estimated tax savings

$8,007

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