property-location

209 Tego Lake Rd East Stroudsburg, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$61,541

Annual Revenue

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

$15k

$55k

$100k

$145k

Coziest Creek Cabin- Idyllic, Authentic, Poconos
$144,259
$405
86%
35612$148❌✅❌Yes / Yes❌⭐️ 4.93 (453)Profile
Rustic Rest: Poconos Log Cabin + Creek & Spa
$134,854
$524
62%
46623$170❌✅✅Yes / Yes❌⭐️ 4.96 (158)Profile
Hot Tub | Sauna | Cold Plunge | Firepit | Pools
$111,656
$346
66%
34622$318✅✅✅Yes / Yes✅⭐️ 4.95 (65)Profile
Creek Front, Hot Tub, Fireplace, & Amenities
$101,713
$274
95%
33622$99✅✅✅Yes / Yes✅⭐️ 4.96 (200)Profile
Sauna, Hot Tub, Cold Plunge + Movie & Game Room
$93,363
$434
44%
361022$289❌✅✅Yes / Yes❌⭐️ 4.97 (38)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,094/mo

Avg profit / month

$4,507/mo

Best profit month

Jul $7,928

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

118.28%

Cap Rate

38.2%

Profit (Cummulative)

$54,082

$1,689

$8,500

$5,157

$2,736

Total Gain

$63,664

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.