property-location

143 Granite Rd Long Pond, Pennsylvania

4 bed • 1 bath • 10 guests

Purchase Price

Est. $NaN/mo

$67,903

Annual Revenue

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

Avg Daily Rate
$520
Occupancy
36%

$5k

$50k

$95k

$140k

Summer Escape: Lakefront + HotTub + Sauna + Games
$140,888
$111,032
$873
44.2%
4103162$0✅✅❌Yes / Yes❌⭐️ 4.85 (53)Profile
For Lake Sake by AvantStay | Lakefront + Hot Tub
$140,290
$79,566
$577
66.6%
4122363$0✅✅✅Yes / Yes❌⭐️ 4.58 (73)Profile
Awesome HotTub Pool Firepit Jacuzzi Ev Charger
$98,532
$55,779
$345
78.2%
4101562$0✅✅✅Yes / Yes❌⭐️ 5 (10)Profile
Moonlit Meadow
$92,243
$78,535
$794
31.8%
41044103$300✅✅❌Yes / Yes❌⭐️ 4.95 (129)Profile
Poconos Getaway with Game Rooms Theater & Hot Tub
$90,672
$77,825
$844
29.4%
4102913$0❌❌✅Yes / Yes❌⭐️ 2.5 (8)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,282/mo

Avg profit / month

$980/mo

Best profit month

Jul $5,670

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

15.48%

Cap Rate

10.21%

Profit (Cummulative)

$11,765

$3,330

$10,250

$10,170

$1,895

Total Gain

$27,160

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.