property-location

144 Island Dr Long Pond, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$63,641

Annual Revenue

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

$15k

$60k

$100k

$150k

Tranquil Lakefront A-Frame w/Hot Tub-Summer Escape
$148,282
$464
75%
35822$184❌✅✅Yes / Yes❌⭐️ 4.95 (169)Profile
Private Lakefront & Sauna•Kayaks•EV•Firepit
$129,053
$494
59%
34622$230❌❌✅Yes / Yes❌⭐️ 4.98 (257)Profile
Strawberry Shores by AvantStay | Private Beach
$107,193
$490
62%
33622$257✅✅✅Yes / Yes❌⭐️ 4.83 (169)Profile
Summitgrove Cabin w/ Hot tub, Game Room &OutdoorTV
$99,436
$364
57%
34622$180❌✅❌Yes / Yes❌⭐️ 4.98 (80)Profile
Modern A-Frame Retreat w/ Hot Tub, Sauna&Game Room
$97,892
$353
61%
33822$275❌✅✅Yes / Yes❌⭐️ 4.67 (54)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,322/mo

Avg profit / month

$3,730/mo

Best profit month

Jul $8,430

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

78.5%

Cap Rate

26.64%

Profit (Cummulative)

$44,763

$2,210

$8,500

$6,750

$2,539

Total Gain

$56,262

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.