property-location

1094 Country Pl Dr Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$43,064

Annual Revenue

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

Avg Daily Rate
$285
Occupancy
41%

$5k

$30k

$55k

$85k

Cabin in the heart of Poconos! A Pocono Bliss! Close to Kalahari and Camelback
$82,992
$41,558
$295
77.1%
371032$0✅❌✅Yes / Yes❌⭐️ 2.3 (18)

—

Chic Pocono home with Lake Access
$80,271
$43,850
$270
81.4%
383662$0❌❌❌Yes / Yes❌⭐️ 4.83 (75)Profile
Lakeside Escape • Hot Tub • Private Dock • Ski
$71,659
$49,938
$430
45.7%
3101662$0❌✅✅Yes / Yes❌⭐️ 4.88 (24)Profile
3BR Poconos Lake House Jacuzzi Fire Pit Pool
$66,194
$50,847
$489
37.1%
3103582$0✅✅✅Yes / Yes❌⭐️ 4.78 (18)Profile
Cozy Pocono Retreat w/ TVs~Pooltable~Firepit~Grill
$63,774
$35,164
$228
76.8%
371052$105✅❌❌Yes / Yes❌⭐️ 4.93 (109)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,750/mo

Avg profit / month

-$514/mo

Best profit month

Aug $2,149

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-5.93%

Cap Rate

4.87%

Profit (Cummulative)

-$6,162

$3,232

$8,500

$9,870

$1,165

Total Gain

$8,105

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.