property-location

164 Iroquois Trail Long Pond, Pennsylvania

5 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$122,441

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
Luxury Pocono Retreat | Sauna, Theater & Game Room
$175,382
$904
42%
581232$448❌✅❌Yes / Yes❌⭐️ 5 (36)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,797/mo

Avg profit / month

$1,927/mo

Best profit month

Jul $8,287

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

20.21%

Cap Rate

11.41%

Profit (Cummulative)

$23,121

$4,863

$12,500

$14,850

$2,420

Total Gain

$45,255

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.