property-location

114 Hawthorne Rd Albrightsville, Pennsylvania

3 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$65,499

Annual Revenue

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

$5k

$50k

$95k

$140k

Poconos A-Frame | Hot Tub, Fire Pit, Lake View
$139,318
$499
64%
34622$319✅✅❌Yes / Yes❌⭐️ 4.96 (56)Profile
White Cabin by Lake w/Hot Tub Sauna & Game Room
$130,511
$456
64%
33822$340❌✅✅Yes / Yes❌⭐️ 4.65 (81)Profile
Modern Rustic Private Ranch w/ Saltwater Hot tub
$127,887
$315
89%
33822$267✅✅✅Yes / Yes❌⭐️ 4.92 (208)Profile
PoconoDreamChalet-HOT TUB/GameRoom/Kids/Pool/Pets
$125,995
$442
66%
361022$321✅✅✅Yes / Yes❌⭐️ 4.92 (127)Profile
Pocono Escape with Hot Tub & Pool
$88,723
$460
50%
331022$375✅✅✅Yes / Yes❌⭐️ 4.78 (46)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,561/mo

Avg profit / month

$2,534/mo

Best profit month

Jul $6,451

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

82.07%

Cap Rate

29.28%

Profit (Cummulative)

$30,403

$1,325

$8,250

$4,047

$1,834

Total Gain

$37,609

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.