property-location

258 Clubhouse Dr East Stroudsburg, Pennsylvania

4 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$86,421

Annual Revenue

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

Avg Daily Rate
$471
Occupancy
50%

$15k

$85k

$155k

$230k

It’s Always Swim Time In Your Own Private Pool!
$231,272
$1,072
49%
48122.52$399✅❌✅Yes / Yes❌⭐️ 4.96 (71)Profile
Pocono Castle: Dungeon Escape Room & Private Pond
$189,087
$548
79%
44822$236❌✅❌Yes / Yes❌⭐️ 4.99 (477)Profile
Pool+Hot Tub+Huge Deck, Puttputt+Gamerm, Dog+EV OK
$177,858
$623
53%
48123.52$725✅✅✅Yes / Yes❌⭐️ 5 (34)Profile
Chalet- 4BR(7beds)/Bar/Hottub/Fireplace/Pool
$137,828
$685
47%
461032$450✅✅✅Yes / Yes❌⭐️ 4.92 (60)Profile
Mountain Views • Seclusion • Hot Tub • Sauna • EV
$136,479
$652
49%
44832$275❌✅✅Yes / Yes❌⭐️ 5 (79)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,847/mo

Avg profit / month

$4,092/mo

Best profit month

Jul $10,037

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

65.73%

Cap Rate

23.22%

Profit (Cummulative)

$49,099

$2,928

$10,500

$8,940

$2,858

Total Gain

$63,824

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.