property-location

111 Peller Ave Scranton, Pennsylvania

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

$58,298

Annual Revenue

Median of 16 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$382
Occupancy
42%

$5k

$65k

$130k

$195k

Chalet with year round heated pool sauna jacuzzi
$193,970
$148,281
$1,152
46.1%
4103654$0✅✅✅Yes / Yes❌⭐️ 4.97 (72)Profile
Blue Shutters Cabin Retreat!
$104,473
$81,299
$923
31%
4167073$300❌❌❌Yes / Yes❌⭐️ 4.92 (36)Profile
On 242 Acres! Luxury Pocono Retreat w/ Pond
$85,501
$47,561
$976
24%
4143253$0✅❌✅Yes / Yes❌⭐️ 2.45 (18)

—

A Greenridge Classic
$78,676
$51,126
$402
53.6%
5105452$75❌❌❌Yes / Yes❌⭐️ 4.98 (48)Profile
Private Cozy Cabin on 165 acres in Poconos. Pool Room Sauna Poker Hunting!
$77,846
$60,671
$687
31.1%
4167043$0❌❌❌Yes / Yes❌⭐️ 2.35 (4)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,530/mo

Avg profit / month

$2,242/mo

Best profit month

Aug $7,842

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

34.73%

Cap Rate

15.15%

Profit (Cummulative)

$26,904

$3,144

$10,875

$9,600

$2,438

Total Gain

$42,086

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.