property-location

416 Mountain Top Lake Rd Long Pond, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$82,688

Annual Revenue

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

$15k

$65k

$120k

$180k

Simply Shores by AvantStay | Private Beach + Dock
$178,029
$585
66%
35822$310✅✅✅Yes / Yes❌⭐️ 4.84 (263)Profile
Tranquil Lakefront A-Frame w/Hot Tub-Summer Escape
$148,282
$464
75%
35822$184❌✅✅Yes / Yes❌⭐️ 4.95 (169)Profile
Private Lakefront & Sauna•Kayaks•EV•Firepit
$129,053
$494
59%
34622$230❌❌✅Yes / Yes❌⭐️ 4.98 (257)Profile
Lakefront Modern Cabin: Views,Hot Tub,Sauna, Games
$124,409
$521
57%
34822$181✅✅❌Yes / Yes❌⭐️ 5 (78)Profile
Lakefront | Private Beach | Fire Pit | BBQ
$108,193
$409
64%
37822$230✅❌✅Yes / Yes❌⭐️ 5 (59)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,698/mo

Avg profit / month

$1,096/mo

Best profit month

Jul $6,833

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

12.36%

Cap Rate

9.38%

Profit (Cummulative)

$13,157

$4,902

$8,500

$14,970

$2,086

Total Gain

$35,116

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.