property-location

425 Scotch Pine Dr Pocono Summit, Pennsylvania

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$74,635

Annual Revenue

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

$15k

$65k

$120k

$175k

Hot Tub|Sauna|Theater|BBQ|Firepit|Game|Pool
$174,358
$584
66%
49122.52$247✅✅✅Yes / Yes❌⭐️ 4.89 (392)Profile
Lake View, HotTub, Beside Beach, Game Rm, FirePit
$147,691
$603
55%
471023$225❌✅✅Yes / Yes❌⭐️ 4.98 (55)Profile
Spacious Family Retreat | Game Room+Hot Tub+Sauna
$137,403
$495
62%
48102.52$200❌✅✅Yes / Yes❌⭐️ 4.99 (117)Profile
Lakefront, Kayaks, MiniGolf, Sauna, HotTub, Swings
$131,202
$607
46%
451022$365❌✅❌Yes / Yes❌⭐️ 5 (83)Profile
Three Little Bears
$116,280
$609
46%
4782.53$350❌✅❌Yes / Yes❌⭐️ 5 (27)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,573/mo

Avg profit / month

$3,458/mo

Best profit month

Jul $7,684

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

40.95%

Cap Rate

16.5%

Profit (Cummulative)

$41,494

$4,175

$10,625

$12,750

$2,891

Total Gain

$61,310

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.