property-location

392 Hemlock Dr Tobyhanna, Pennsylvania

5 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$104,546

Annual Revenue

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

$15k

$80k

$140k

$210k

Heated Pool + Hot Tub + Game Room | Sleeps 12
$207,926
$1,186
42%
591232$327✅✅❌Yes / Yes❌⭐️ 4.98 (132)Profile
Private Heated Pool | PAC MAN Arcade |HotTub
$198,396
$690
60%
591233$392✅✅✅Yes / Yes❌⭐️ 4.93 (111)Profile
Private Lakefront Home-Mins to Camelback/Kalahari
$192,204
$902
42%
571232$355❌✅❌Yes / Yes❌⭐️ 4.97 (59)Profile
Poconos Luxury Resort - HotTub·Sauna·Outdoor Movie
$190,503
$868
51%
581233$300❌✅✅Yes / Yes❌⭐️ 4.97 (101)Profile
Luxe Haus·2 Gameroom·Spa·Movie Theater·Playground
$184,419
$705
53%
591232$470❌✅✅Yes / Yes✅⭐️ 4.95 (126)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,829/mo

Avg profit / month

$4,131/mo

Best profit month

Jul $10,518

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

45.5%

Cap Rate

17.78%

Profit (Cummulative)

$49,572

$4,411

$12,750

$13,470

$3,226

Total Gain

$70,679

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.