property-location

1111 Hunters Woods Dr East Stroudsburg, Pennsylvania

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

$62,815

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$410
Occupancy
42%

$10k

$50k

$90k

$135k

Sauna | Movie Theater | Hot Tub | Dogs OK |Firepit
$134,581
$87,648
$484
76.2%
386052$285✅✅✅Yes / Yes❌⭐️ 4.92 (264)Profile
Modern Poconos Escape - Hot Tub Fire Pit Games!
$110,649
$82,736
$486
62.3%
381732$0❌❌✅Yes / Yes❌⭐️ 2.45 (0)

—

HUGE Private Deck | Hot Tub Fire Pit Game Room
$93,807
$69,798
$441
58.3%
381852$0✅✅✅Yes / Yes❌⭐️ 4.84 (85)Profile
Sauna | Firepit | Hot Tub | Hike
$93,420
$73,905
$534
47.9%
371832$0✅❌❌Yes / Yes❌⭐️ 2.5 (0)

—

A-Frame Ski Hike Hot Tub Firepit
$79,667
$38,899
$620
35.2%
357602$0❌✅❌Yes / No❌⭐️ 0 (1)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,591/mo

Avg profit / month

$644/mo

Best profit month

Aug $4,950

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

9.66%

Cap Rate

8.7%

Profit (Cummulative)

$7,728

$3,881

$8,625

$11,850

$1,884

Total Gain

$25,343

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.