property-location

23 Woodland Rd Albrightsville, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$69,779

Annual Revenue

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

$5k

$50k

$95k

$140k

Poconos A-Frame | Hot Tub, Fire Pit, Lake View
$139,318
$499
64%
34622$319✅✅❌Yes / Yes❌⭐️ 4.96 (56)Profile
TheHappyDaysChalet/Diner-Theme/Jukebox/Hottub&More
$112,046
$375
70%
3461.52$181✅✅✅Yes / Yes❌⭐️ 4.99 (245)Profile
The Pocono House | Hot Tub | Games | Lake Access
$85,891
$348
49%
37822$409✅✅✅Yes / Yes❌⭐️ 4.8 (163)Profile
Cozy Poconos Chalet|Hot Tub|Sauna| Near Jim Thorpe
$82,224
$320
55%
33822$287❌✅✅Yes / Yes❌⭐️ 4.84 (85)Profile
Private Hot Tub: Charming Poconos Cabin!
$79,053
$284
61%
33722$285✅✅❌No / No❌⭐️ 4.67 (33)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,341/mo

Avg profit / month

$1,265/mo

Best profit month

Jul $3,748

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

22.74%

Cap Rate

12.07%

Profit (Cummulative)

$15,186

$2,800

$8,500

$8,550

$1,658

Total Gain

$28,194

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.