property-location

354 Parker Trail Albrightsville, Pennsylvania

6 bed • 4.5 bath • 12 guests

Purchase Price

Est. $NaN/mo

$106,678

Annual Revenue

Median of 21 comps selected by Mark, creator of this analysis.

Avg Daily Rate
$673
Occupancy
43%

$25k

$120k

$210k

$305k

Luxury Hot Tub Sauna Pickleball Dog Friendly
$305,320
$181,238
$1,030
81.2%
6164984$0✅✅✅Yes / Yes❌⭐️ 5 (54)Profile
Hot Tub Large 6 Bed Game Room Shuffleboard
$283,368
$148,309
$1,031
75.3%
61622114$400✅✅❌Yes / Yes❌⭐️ 5 (29)Profile
Woodland Ramada: Hot Tub Sauna & Cinema Room
$202,458
$124,502
$692
80.2%
6161894$0✅✅❌Yes / Yes❌⭐️ 4.8 (64)Profile
7BDR! • Walk to Lake • Hot Tub Game Room Deck
$198,418
$104,122
$786
69.2%
61615104$0✅✅❌Yes / Yes❌⭐️ 4.69 (55)Profile
Poconos Escape | Sauna Hot Tub |Theater Rm | Games
$191,362
$116,043
$1,563
33.5%
6162893$0✅✅✅Yes / Yes❌⭐️ 5 (33)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,297/mo

Avg profit / month

-$544/mo

Best profit month

Jul $5,341

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.6%

Cap Rate

6.05%

Profit (Cummulative)

-$6,529

$9,323

$15,125

$28,470

$2,791

Total Gain

$34,055

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.