property-location

141 Lenape Trail Long Pond, Pennsylvania

5 bed • 3.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$122,617

Annual Revenue

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

$20k

$80k

$140k

$205k

Summer at Nordic Lakehaus: HotTub+Theater+Games
$205,395
$897
45%
561232$525✅✅✅Yes / Yes❌⭐️ 5 (48)Profile
Reno 5BR! HugeTheater, HotTub, Game Rm, King Beds
$202,971
$561
82%
591221$299❌✅❌Yes / Yes❌⭐️ 4.92 (156)Profile
Huge Deck | Game Room | Hot-Tub | EV Charger
$202,395
$912
49%
57124.52$206✅✅✅Yes / Yes❌⭐️ 5 (111)Profile
5BR Lakefront | Hot Tub | Firepit | Game Room
$193,440
$873
47%
571232$325❌✅❌Yes / Yes❌⭐️ 4.95 (63)Profile
4600+ Sq Ft 5br for Large Families in Lake Naomi
$175,455
$816
49%
561242$382❌✅✅Yes / Yes❌⭐️ 4.92 (215)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,624/mo

Avg profit / month

$2,967/mo

Best profit month

Jul $10,820

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

25.68%

Cap Rate

12.68%

Profit (Cummulative)

$35,606

$5,885

$12,875

$17,970

$3,093

Total Gain

$62,554

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.