property-location

275 Hillary Dr W Freeland, Pennsylvania

5 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$105,451

Annual Revenue

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

Avg Daily Rate
$661
Occupancy
44%

$15k

$190k

$360k

$550k

Sleeps 16 | Indoor Pool + Golf • Lake Harmony
$546,653
$2,047
64%
513163.52$634✅✅✅Yes / Yes❌⭐️ 4.7 (40)Profile
Mountain Vista 70” TV Hot Tub Jacuzzi Game Room
$186,757
$800
73%
7111631$287❌✅✅Yes / Yes❌⭐️ 4.8 (71)Profile
Pocono Barndominium | 20ppl | 40 acres | Hot Tub
$178,872
$1,108
33%
616164.52$718❌✅❌Yes / Yes❌⭐️ 4.94 (32)Profile
Lakefront 70" TV Hot Tub Pool Table Fire Pit WIFI
$164,438
$1,064
33%
7131642$300❌✅✅Yes / Yes❌⭐️ 4.88 (26)Profile
FREE NITE HeatedPool Sauna HotTub FirePit AxeThrow
$161,849
$1,172
28%
58163.52$478✅✅❌Yes / Yes❌⭐️ 4.94 (49)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,498/mo

Avg profit / month

$995/mo

Best profit month

Jul $5,715

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

7.62%

Cap Rate

8.27%

Profit (Cummulative)

$11,943

$7,662

$12,750

$23,397

$2,698

Total Gain

$45,699

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.