property-location

419 Main St Gouldsboro, Pennsylvania

4 bed • 3.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$70,184

Annual Revenue

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

Avg Daily Rate
$435
Occupancy
44%

$5k

$70k

$140k

$210k

Mohawk Lakefront Private Dock and Fall Views
$209,948
$108,485
$873
65.9%
482863$285❌❌✅Yes / Yes❌⭐️ 4.98 (63)Profile
4 BDRM Poconos Lake Community Home
$130,727
$64,338
$435
82.3%
4122472$220✅❌✅Yes / Yes❌⭐️ 4.97 (39)Profile
Big Bass Lake 4BR Poconos Home - GAME ROOM - POOL
$111,507
$85,817
$850
35.9%
4125753$250✅❌✅Yes / Yes✅⭐️ 4.91 (43)Profile
MT Chalet in Clifton
$108,235
$57,078
$458
64.7%
49442$0✅❌❌Yes / Yes❌⭐️ 4.8 (0)

—

Lakeside Luxe: Lake Views Theatre Guest Favorite
$82,201
$64,784
$633
35.6%
484162$235✅❌❌Yes / Yes❌⭐️ 4.97 (111)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,170/mo

Avg profit / month

$42/mo

Best profit month

Aug $4,352

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

1.89%

Cap Rate

6.84%

Profit (Cummulative)

$507

$4,902

$10,875

$14,970

$1,876

Total Gain

$22,255

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.