property-location

27 Wolf Hollow Rd Jim Thorpe, Pennsylvania

5 bed • 2.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

$71,153

Annual Revenue

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

Avg Daily Rate
$627
Occupancy
31%

$15k

$55k

$95k

$135k

Lakefront home dock beach fully equipped amenities
$135,962
$104,539
$1,031
36.1%
51258102$225❌❌✅Yes / Yes❌⭐️ 4.98 (65)Profile
Lakefront home offering private dock beach fishing and kayaks for activities.
$132,179
$101,835
$1,021
35.5%
595862$0❌❌❌Yes / Yes❌⭐️ 2.5 (4)

—

Oasis ~Lake Harmony 5BR/Endless amenities
$128,496
$83,773
$853
41.3%
5147183$535✅✅✅Yes / Yes❌⭐️ 4.91 (65)Profile
Dog-Friendly Cabin Hot Tub Game Room Fire Pit
$119,550
$94,514
$654
50.1%
51448103$275✅✅✅Yes / Yes❌⭐️ 4.82 (60)Profile
Family Getaway w/ Sauna Hot Tub & 2 Game Rooms
$111,775
$93,017
$770
39.8%
51440103$375✅✅✅Yes / Yes✅⭐️ 4.86 (50)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,968/mo

Avg profit / month

-$1,641/mo

Best profit month

Jul $2,403

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-8.89%

Cap Rate

4.32%

Profit (Cummulative)

-$19,688

$7,997

$12,625

$24,420

$1,918

Total Gain

$14,647

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.