property-location

1 Alger Ave Tannersville, Pennsylvania

5 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

$124,265

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$675
Occupancy
50%

$5k

$70k

$140k

$210k

WOW Poconos Heated Pool Pickleball Bball Hottub
$210,236
$138,094
$930
61.9%
5123683$0✅✅✅Yes / Yes❌⭐️ 4.92 (107)Profile
Pocono Game Heaven | Basketball Bowling Theater!
$188,659
$130,504
$796
64.9%
5123363$0✅✅✅Yes / Yes❌⭐️ 4.93 (113)Profile
HUGE 5BR Private Pickleball Fire Pit Theater!
$182,420
$133,667
$879
56.9%
5123683$0✅❌✅Yes / Yes❌⭐️ 4.96 (111)Profile
5BR | Huge Deck | Playset | Hot Tub | 2 Game Rooms
$161,520
$85,169
$573
77.2%
5121592$0❌✅✅Yes / No❌⭐️ 4.86 (64)Profile
Private Resort-Style Heated Pool Hot Tub Theater
$152,998
$118,602
$801
52.4%
5122493$275✅✅✅Yes / Yes❌⭐️ 4.81 (124)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,705/mo

Avg profit / month

$2,650/mo

Best profit month

Jul $11,877

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

19.57%

Cap Rate

11.07%

Profit (Cummulative)

$31,802

$7,221

$12,500

$22,050

$3,728

Total Gain

$64,800

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.