property-location

107 Birchwood Rd Blakeslee, Pennsylvania

4 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

$68,444

Annual Revenue

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

Avg Daily Rate
$535
Occupancy
35%

$10k

$50k

$85k

$130k

Lakefront Escape-1 acre*private pool*kayak*firepit
$128,797
$67,695
$781
45.2%
4103762$150✅❌❌Yes / Yes❌⭐️ 5 (12)Profile
Modern Luxury Lakehouse with Private Lakefront View
$117,316
$92,175
$707
45.5%
4124943$0✅❌❌Yes / Yes❌⭐️ 2.5 (8)

—

Lakefront Escape -1 acre / private pool / kayak / fire pit / swing set
$110,819
$54,906
$665
45.7%
4104152$0✅❌❌Yes / Yes❌⭐️ 2.4 (9)

—

New hot tub sauna games movie rm fire pits
$99,136
$82,798
$821
33.1%
4124392$349❌✅✅Yes / Yes❌⭐️ 4.99 (183)Profile
Lakefront Family Escape HotTub Games Sunroom Dog
$93,936
$74,661
$966
26.6%
493162$225❌✅✅Yes / Yes❌⭐️ 4.95 (40)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,873/mo

Avg profit / month

$252/mo

Best profit month

Jul $4,142

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.25%

Cap Rate

7.41%

Profit (Cummulative)

$3,020

$4,420

$10,750

$13,497

$1,845

Total Gain

$22,781

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.