property-location

40 S Lake Dr Lake Harmony, Pennsylvania

5 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$88,014

Annual Revenue

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

$15k

$65k

$110k

$165k

Pocono Retreat: HotTub, GameRooms, Sauna, FirePit
$163,437
$580
47%
571422$764❌✅❌Yes / Yes❌⭐️ 4.91 (141)Profile
Lake Harmony Cabin*Karaoke*HotTub*Pool Tbl*FirePit
$160,008
$592
60%
57132.52$415❌✅✅Yes / Yes❌⭐️ 4.88 (145)Profile
Sky View Chalet by AvantStay | Stunning + Spacious
$156,227
$645
51%
5131432$418❌✅❌Yes / Yes❌⭐️ 4.57 (87)Profile
Pocono Retreat | Sauna | Game Room | Dining Table
$153,133
$582
57%
511122.52$325❌❌✅Yes / Yes❌⭐️ 4.94 (228)Profile
Pickleball Lodge · Hot Tub · Fire Pit · Sleeps 12
$143,380
$597
50%
561232$395❌✅❌Yes / Yes❌⭐️ 4.97 (69)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$11,982/mo

Avg profit / month

-$4,646/mo

Best profit month

Jul $1,858

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-12.73%

Cap Rate

3.57%

Profit (Cummulative)

-$55,748

$17,281

$12,500

$52,770

$2,641

Total Gain

$16,943

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.