property-location

2548 Waterfront Dr Tobyhanna, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$49,477

Annual Revenue

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

Avg Daily Rate
$281
Occupancy
48%

$5k

$40k

$70k

$105k

Pocono 3BR Getaway Hot Tub Arcades Fire Pit
$105,385
$80,234
$404
71.5%
3111262$175❌✅✅Yes / Yes❌⭐️ 4.96 (255)Profile
Lakefront | Hot Tub | Kayaks | High End | Peaceful
$103,673
$76,664
$544
52.2%
3102461$0❌✅✅Yes / Yes❌⭐️ 4.86 (36)Profile
Pocono 3BR Getaway Hot Tub Arcades Fire Pit
$80,754
$61,653
$328
67.5%
3111242$0❌❌✅Yes / Yes❌⭐️ 2.5 (53)

—

Cozy Home w/ Game Room Hot Tub and Fire Pit
$77,133
$43,896
$269
78.4%
3103272$150❌✅✅Yes / Yes❌⭐️ 4.88 (69)Profile
Lakefront Hot Tub Boats Gameroom Firepit Pets
$74,461
$47,472
$498
40.9%
3103582$200✅✅✅Yes / Yes❌⭐️ 4.63 (240)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,556/mo

Avg profit / month

$1,435/mo

Best profit month

Aug $4,718

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

66.51%

Cap Rate

27%

Profit (Cummulative)

$17,222

$835

$8,500

$2,550

$1,437

Total Gain

$22,044

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.