property-location

24 E Plainfield Ave Pen Argyl, Pennsylvania

5 bed • 1.5 bath • 12 guests

Purchase Price

Est. $NaN/mo

$83,111

Annual Revenue

Median of 20 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$570
Occupancy
40%

$10k

$135k

$260k

$390k

Secluded Sauna Pool Pickleball Volleyball Courts
$390,812
$201,520
$1,991
53.8%
61423104$500✅✅❌Yes / Yes❌⭐️ 4.97 (70)Profile
**Poconos Cave Indoor Heated Pool/Private Pond**
$252,059
$125,241
$1,750
39.5%
5165852$0✅❌✅Yes / Yes❌⭐️ 4.7 (4)

—

*Stone Cabin Indoor Heated POOL W/ TENT + Firepit
$146,453
$122,336
$1,026
39.1%
41620112$399✅❌✅No / No❌⭐️ 4.75 (143)Profile
Private Poconos Estate | Hot Tub Fire Pit Pool!
$137,141
$110,119
$723
51.9%
4102252$0✅✅✅Yes / Yes❌⭐️ 4.9 (91)Profile
In-Ground Heated Pool Hot Tub Secluded Pickleball Lazy Bear Lodge Welcomes You!
$134,245
$92,057
$1,273
28.9%
6162364$0✅❌❌Yes / Yes❌⭐️ 2.5 (0)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,546/mo

Avg profit / month

$6,097/mo

Best profit month

Jul $16,471

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

95.87%

Cap Rate

31.38%

Profit (Cummulative)

$73,164

$2,918

$12,375

$8,910

$4,191

Total Gain

$89,183

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.