property-location

14 Hazelwood Dr Lake Harmony, Pennsylvania

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$51,458

Annual Revenue

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

$10k

$55k

$100k

$145k

Lakefront Cabin w/ Hot Tub, Views and Fireplace
$145,466
$493
66%
35422$250❌✅✅Yes / Yes❌⭐️ 4.94 (229)Profile
Lakefront/walk to Restaurants and Bars/ hot tub
$101,788
$442
48%
3482.52$310❌✅✅Yes / Yes❌⭐️ 4.92 (92)Profile
Lake Days & Fire Pit Nights: Summer Haven
$98,660
$343
59%
34822$300❌✅✅Yes / Yes❌⭐️ 4.89 (142)Profile
Mid-Century Modern Lake Harmony Chalet
$87,216
$292
78%
3581.52$26❌✅✅Yes / Yes❌⭐️ 4.98 (64)Profile
Sycamore Camp - 1930s Log Cabin, Hot Tub, Firepit
$85,492
$407
49%
34722$190❌✅✅Yes / Yes❌⭐️ 4.98 (234)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,327/mo

Avg profit / month

-$1,207/mo

Best profit month

Jul $1,564

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-5.35%

Cap Rate

5.23%

Profit (Cummulative)

-$14,479

$9,421

$8,625

$28,770

$2,203

Total Gain

$25,916

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.