property-location

155 Teddyuscung Trail Albrightsville, Pennsylvania

4 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

$70,565

Annual Revenue

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

Avg Daily Rate
$465
Occupancy
42%

$10k

$85k

$165k

$245k

Lakefront Movie & Game Rooms Hot Tub Sauna etc
$245,614
$148,031
$834
80.7%
41439113$0✅✅❌Yes / Yes❌⭐️ 4.95 (61)Profile
Luxury Hot Tub Sauna Game Room Dog Friendly
$185,383
$118,807
$621
81.7%
4123373$0✅✅✅Yes / Yes❌⭐️ 4.98 (66)Profile
Poconos Escape • Hot Tub + Game Room + Lake Views
$146,984
$92,528
$559
72%
4121592$0✅✅❌Yes / Yes❌⭐️ 4.82 (57)Profile
Pondside Playhouse | Hot Tub Game Room & Pool
$143,214
$116,257
$937
41.9%
4124563$370✅✅✅Yes / Yes❌⭐️ 4.82 (50)Profile
Three Level Luxury Chalet w/ Hot Tub & Fireplace
$141,014
$72,049
$533
72.5%
4121273$0❌❌✅Yes / Yes❌⭐️ 2.5 (10)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$6,193/mo

Avg profit / month

-$1,412/mo

Best profit month

Jul $2,218

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-8.87%

Cap Rate

4.32%

Profit (Cummulative)

-$16,943

$6,867

$10,750

$20,970

$1,721

Total Gain

$12,615

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.