property-location

2231 Camelback Dr Tannersville, Pennsylvania

3 bed • 3 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$45,474

Annual Revenue

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

$5k

$55k

$105k

$160k

Mountain Top! Family Paradise w Hot Tub & Game Rm
$160,803
$468
78%
3682.52$228✅✅✅Yes / Yes✅⭐️ 4.99 (272)Profile
Pet Friendly | Near Camelback, Hot Tub & Games
$107,251
$392
56%
34832$393✅✅✅Yes / Yes❌⭐️ 4.78 (89)Profile
Pocono Mountain Chalet | 5 Min to Waterpark | Pool
$86,740
$335
59%
3882.52$256✅✅✅Yes / Yes❌⭐️ 4.88 (74)Profile
1 Mi to Waterpark: Mtn-View Poconos Hideaway!
$77,855
$327
53%
34622$357❌❌❌No / No❌⭐️ 4.97 (30)Profile
Lux Family Oasis 2 Min to Camelback w/ HotTub&Pool
$74,900
$518
29%
34832$549✅✅❌Yes / Yes❌⭐️ 5 (31)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,140/mo

Avg profit / month

-$318/mo

Best profit month

Dec $1,692

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.42%

Cap Rate

6.1%

Profit (Cummulative)

-$3,821

$5,894

$8,750

$18,000

$1,736

Total Gain

$21,809

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.