property-location

112 Atlantic Ave Hawley, Pennsylvania

13 bed • 5 bath • 26 guests

Purchase Price

Est. $NaN/mo

$142,590

Annual Revenue

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

Avg Daily Rate
$934
Occupancy
42%

$25k

$160k

$300k

$445k

Evergreen Estate~Indoor & Outdoor Pool~Sauna~Spa
$444,770
$1,753
59%
12221672$631✅✅✅Yes / Yes❌⭐️ 4.96 (27)Profile
BEST HOUSE Lake Wallenpaupak. Hot Tub!
$307,283
$1,425
49%
514163.52$550❌✅✅Yes / Yes❌⭐️ 4.98 (273)Profile
Two Houses, 22+ Guests, 2 Hot Tubs, Renovated
$273,968
$1,094
56%
715165.52$440❌✅❌Yes / Yes❌⭐️ 4.95 (62)Profile
6 Bedrooms + Hot Tub + Game Room + Movie Theater
$235,538
$1,183
44%
6131652$471❌✅✅Yes / Yes❌⭐️ 4.93 (150)Profile
4645 sqft Lakefront Home 100' dock/kayaks/SUP/FP
$204,796
$789
58%
7111443$804✅❌❌Yes / Yes✅⭐️ 4.98 (40)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$13,648/mo

Avg profit / month

$4,893/mo

Best profit month

Jul $19,240

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

18.02%

Cap Rate

10.79%

Profit (Cummulative)

$58,720

$14,245

$29,250

$43,500

$6,675

Total Gain

$123,140

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.