property-location

18 New Birch St Lake Harmony, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$47,445

Annual Revenue

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

Avg Daily Rate
$319
Occupancy
41%

$10k

$45k

$85k

$125k

Chalet Mignon - Lake Harmony
$123,960
$62,316
$431
78.8%
381852$0❌✅❌Yes / Yes❌⭐️ 5 (16)Profile
Lakefront Cabin w/ Hot Tub Views and Fireplace
$107,661
$80,777
$584
50.5%
344452$195❌✅✅Yes / Yes❌⭐️ 4.94 (230)Profile
Cabin by the lake-walk to restaurants activities
$100,082
$52,886
$381
71.9%
3103072$0❌✅✅Yes / Yes❌⭐️ 5 (56)Profile
Luxury Spa Retreat w/ Sauna•Hot Tub•Golf•Lake Club
$79,729
$66,622
$634
34.4%
3105163$275✅✅✅Yes / Yes❌⭐️ 4.97 (96)Profile
3 Mi to Big Boulder Mtn! Poconos Home w/ Game Room
$72,741
$39,107
$252
79.1%
381662$165❌❌✅Yes / Yes❌⭐️ 4.8 (102)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,264/mo

Avg profit / month

-$2,043/mo

Best profit month

Aug $455

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-15.96%

Cap Rate

2.65%

Profit (Cummulative)

-$24,512

$5,885

$8,500

$17,970

$1,160

Total Gain

$503

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.