property-location

2231 Clearview Dr East Stroudsburg, Pennsylvania

5 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$77,270

Annual Revenue

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

Avg Daily Rate
$619
Occupancy
34%

$20k

$80k

$135k

$195k

Luxury PA cabin heated pool hot tub game r
$194,758
$136,267
$1,264
42.2%
416111113$400✅✅✅Yes / Yes❌⭐️ 4.94 (157)Profile
It’s Always Swim Time In Your Own Private Pool!
$178,245
$147,085
$1,245
39.2%
4121882$0✅❌✅Yes / Yes❌⭐️ 4.96 (71)Profile
Pool+Hot Tub+Huge Deck Puttputt+Gamerm Dog+EV OK
$171,870
$88,461
$936
50.3%
4123283$0✅✅✅Yes / Yes❌⭐️ 5 (35)Profile
Waterfall Views! Hot Tub Game Room Dog Friendly
$170,574
$125,085
$788
59.3%
4123973$0✅✅✅Yes / Yes✅⭐️ 5 (64)Profile
Heated Pool | Grill | Hot Tub
$162,969
$133,343
$1,332
33.5%
6144263$0✅❌❌Yes / Yes❌⭐️ 2.4 (15)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,954/mo

Avg profit / month

$273/mo

Best profit month

Jul $4,931

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.35%

Cap Rate

7.45%

Profit (Cummulative)

$3,277

$4,519

$12,750

$13,800

$1,882

Total Gain

$23,478

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.