property-location

183 Delbert Dr Big Bass Lake, Pennsylvania

3 bed • 3 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$65,321

Annual Revenue

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

$10k

$45k

$85k

$130k

Poconos Cabin: Private Beach, Pool, Fire Pit, 3BA
$126,915
$349
79%
37932$304✅❌✅Yes / Yes❌⭐️ 4.86 (70)Profile
Lakefront Poconos Retreat w/ Hot Tub, Dog Friendly
$116,377
$440
57%
34632$215✅✅✅Yes / Yes✅⭐️ 4.81 (64)Profile
Serene & Fun Family Gem ~ Hot Tub & Theater Room!
$102,125
$352
64%
34632$342❌✅✅Yes / Yes❌⭐️ 4.97 (118)Profile
Wander Chalet in Poconos Resort
$99,717
$337
70%
33621$238✅❌✅Yes / Yes❌⭐️ 4.75 (127)Profile
Wooded Retreat in Pocono Resort
$91,299
$323
65%
35921$238✅❌✅Yes / Yes❌⭐️ 4.81 (54)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,011/mo

Avg profit / month

$2,292/mo

Best profit month

Jul $4,548

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

32.13%

Cap Rate

14.28%

Profit (Cummulative)

$27,510

$3,585

$8,750

$10,947

$2,269

Total Gain

$44,311

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.