property-location

511 Crestwoods Dr Pocono Pines, Pennsylvania

2 bed • 2 bath • 4 guests

Purchase Price

Est. $NaN/mo

$55,541

Annual Revenue

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

Avg Daily Rate
$331
Occupancy
46%

$5k

$25k

$50k

$75k

Pocono Pines Repose
$72,887
$35,327
$345
57.9%
38582$0✅❌✅Yes / Yes❌⭐️ 5 (10)Profile
Modern Pocono Treehouse | Hot Tub | Lake Access
$70,712
$45,074
$279
69.4%
242122$0❌❌✅No / No❌⭐️ 4.88 (81)Profile
The Cedar A-Frame | Hot Tub | Firepit | Fireplace
$70,074
$54,185
$332
57.9%
243121$0❌✅✅Yes / Yes❌⭐️ 4.84 (178)Profile
Barn House | Hot tub Sauna Fire Pit Lake
$66,161
$36,004
$336
53.9%
261831$0❌✅❌Yes / Yes❌⭐️ 4.72 (53)Profile
⭐⭐⭐⭐⭐ Country Cottage Heart of the Poconos!! Game room & Hot Tub
$58,716
$41,410
$254
63.4%
383631$0❌❌❌Yes / Yes❌⭐️ 2.5 (2)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,226/mo

Avg profit / month

$891/mo

Best profit month

Aug $4,190

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

23.29%

Cap Rate

12.11%

Profit (Cummulative)

$10,693

$1,955

$6,500

$5,970

$1,482

Total Gain

$20,100

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.