property-location

106 Bartleson Deer Trl Greentown, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$56,713

Annual Revenue

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

$10k

$50k

$85k

$130k

Lake Wallenpaupack Lakefront+ Private Boat Slip
$127,451
$629
43%
361042$199❌❌❌Yes / Yes❌⭐️ 4.88 (16)Profile
Camp Double Oak | Modern Lakeside Retreat
$122,271
$888
33%
33622$175✅✅✅Yes / Yes❌⭐️ 4.98 (63)Profile
Luxury by Lake Wallenpaupack w/ Hot Tub, Game Room
$102,218
$354
63%
36832$260❌✅✅Yes / Yes❌⭐️ 4.97 (160)Profile
Lazy River Cabin: Lakefront Stay
$97,044
$609
29%
35833$237❌❌✅Yes / Yes❌⭐️ 4.96 (48)Profile
Private and Cozy Lake Wallenpaupack Retreat
$96,889
$439
53%
34623$127❌❌✅Yes / Yes❌⭐️ 5 (49)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,975/mo

Avg profit / month

$582/mo

Best profit month

Jul $3,364

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

8.59%

Cap Rate

8.49%

Profit (Cummulative)

$6,981

$3,920

$8,500

$11,970

$1,641

Total Gain

$24,511

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.