property-location

1119 Kensington Dr East Stroudsburg, Pennsylvania

3 bed • 3.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$72,095

Annual Revenue

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

$5k

$55k

$105k

$155k

Private Heated Pool! Hot Tub, Fire Pit, Game Room!
$155,126
$467
74%
36822$270✅✅✅Yes / Yes❌⭐️ 4.76 (70)Profile
HUGE Private Deck | Hot Tub, Fire Pit, Game Room
$134,193
$407
73%
3582.52$259✅✅✅Yes / Yes❌⭐️ 4.84 (81)Profile
Sauna | Movie Theater | Hot Tub | Dogs OK |Firepit
$132,444
$543
58%
35821$318✅✅✅Yes / Yes❌⭐️ 4.92 (259)Profile
Hot Tub | Sauna | Pickleball | Lakes | Pools
$111,365
$446
55%
33722$289✅✅❌Yes / Yes❌⭐️ 4.97 (298)Profile
Hot tub | Pool | King Bed | Lakes | Pickleball
$108,870
$444
53%
34722$289✅✅❌Yes / Yes❌⭐️ 4.96 (231)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,794/mo

Avg profit / month

$3,469/mo

Best profit month

Jul $9,629

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

38.97%

Cap Rate

15.81%

Profit (Cummulative)

$41,627

$4,509

$8,875

$13,770

$2,975

Total Gain

$62,881

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.