property-location

2589 Country Club Dr Tobyhanna, Pennsylvania

4 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$71,118

Annual Revenue

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

$15k

$55k

$95k

$140k

Cozy Wood Cabin : HotTub/Sauna/Fireplace
$138,075
$566
55%
44822$355✅✅✅Yes / Yes❌⭐️ 5 (148)Profile
Lake view Theater Playground Kayak Pet Friendly
$132,592
$551
49%
4101032$424✅❌✅Yes / Yes❌⭐️ 4.96 (48)Profile
Luxury Retreat | King Beds, Hot Tub, Game Room
$116,024
$600
43%
451031$375✅✅❌Yes / Yes✅⭐️ 4.9 (59)Profile
Family FUN Game Room | HotTub | Community Pool
$107,584
$506
40%
491232$485✅✅✅Yes / Yes✅⭐️ 4.94 (159)Profile
Hot Tub • Game Room • Family Retreat Near Kalahari
$105,290
$324
67%
441032$373❌✅❌Yes / Yes✅⭐️ 4.84 (32)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,324/mo

Avg profit / month

$1,702/mo

Best profit month

Jul $7,775

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

20.73%

Cap Rate

11.52%

Profit (Cummulative)

$20,423

$4,195

$10,750

$12,810

$2,169

Total Gain

$39,597

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.