property-location

25 Shelley Ct Albrightsville, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$72,453

Annual Revenue

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

$15k

$65k

$115k

$165k

Skiing/Tubing | Sauna | HotTub | Games | Woods
$166,315
$478
81%
33622$212❌✅✅Yes / Yes❌⭐️ 4.99 (213)Profile
Rustic Private Ranch w/ Saltwater Pool & Hot Tub!
$131,698
$323
90%
33823$234✅✅✅Yes / Yes❌⭐️ 4.97 (152)Profile
TheHappyDaysChalet/Diner-Theme/Jukebox/Hottub&More
$112,046
$375
70%
3461.52$181✅✅✅Yes / Yes❌⭐️ 4.99 (245)Profile
Pocono Cozy Chalet Hot tub, Sauna & Playground
$102,534
$275
85%
36822$150✅✅✅Yes / Yes❌⭐️ 4.96 (447)Profile
The Pocono Log Cabin
$102,282
$258
82%
36822$258✅❌❌No / No❌⭐️ 4.94 (67)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,885/mo

Avg profit / month

$2,538/mo

Best profit month

Jul $6,301

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

63.49%

Cap Rate

23.21%

Profit (Cummulative)

$30,459

$1,817

$8,500

$5,550

$1,952

Total Gain

$39,779

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.