property-location

1001 Indian Mountain Lks Albrightsville, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$77,387

Annual Revenue

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

Avg Daily Rate
$372
Occupancy
57%

$10k

$60k

$110k

$165k

Four Seasons Vacation Home
$161,803
$82,894
$668
66.4%
3121272$0✅✅❌Yes / Yes❌⭐️ 4.78 (9)Profile
Welcome! Dream Lodge is for Family fun times.
$139,562
$69,681
$477
80.1%
3101782$250❌✅✅Yes / Yes❌⭐️ 4.89 (94)Profile
Unique Mountain Cottage with Hot tub Game Room Central AC
$118,184
$65,540
$434
74.5%
3101131$0✅❌✅Yes / Yes❌⭐️ 2.45 (0)

—

PoconoDreamChalet-HOT TUB/GameRoom/Kids/Pool/Pets
$112,388
$63,677
$387
79.5%
3101262$260✅✅✅Yes / Yes❌⭐️ 4.92 (128)Profile
BLVCK Cabin 4 w/ In-ground Pool Hot tub & Firepit
$106,381
$72,833
$505
57.7%
3103632$0✅✅✅Yes / Yes❌⭐️ 4.55 (87)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,431/mo

Avg profit / month

$273/mo

Best profit month

Aug $4,965

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.11%

Cap Rate

7.36%

Profit (Cummulative)

$3,270

$5,157

$8,500

$15,747

$2,053

Total Gain

$26,227

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.