property-location

171 Flatbrook Way Milford, Pennsylvania

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$79,206

Annual Revenue

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

Avg Daily Rate
$492
Occupancy
44%

$5k

$65k

$120k

$180k

Poconos Lake + River Retreat • Private • 90min-NYC
$181,082
$108,880
$775
64%
385173$250❌❌✅Yes / Yes❌⭐️ 5 (25)Profile
Lakefront Private Pool Hot Tub Firepit Boats
$133,802
$83,337
$820
44.7%
4134793$250✅✅✅Yes / Yes✅⭐️ 4.92 (145)Profile
Lakefront Retreat Private Pool Hot Tub Game Rm Ping Pong Foosball
$121,899
$86,438
$769
43.5%
4134663$0✅❌✅Yes / Yes❌⭐️ 2.5 (221)

—

Lakefront Hot Tub Beach Free Boats Pets OK
$99,948
$77,519
$654
41.8%
4133383$235✅✅✅Yes / Yes✅⭐️ 4.92 (184)Profile
Lakefront Hot Tub Beach Free Boats Pets OK Fully Loaded Dock
$96,628
$73,500
$637
41.5%
4133363$0✅❌✅Yes / Yes❌⭐️ 2.5 (171)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,185/mo

Avg profit / month

$2,301/mo

Best profit month

Aug $10,726

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

29.06%

Cap Rate

13.53%

Profit (Cummulative)

$27,606

$3,994

$10,750

$12,198

$2,695

Total Gain

$46,493

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.