property-location

5170 Classic Dr Tobyhanna, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$58,853

Annual Revenue

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

$10k

$45k

$80k

$120k

Pet Friendly! Lakefront w Hot Tub, Firepit!
$118,207
$433
59%
34823$271✅✅✅Yes / Yes❌⭐️ 4.73 (125)Profile
Cozy Lakefront Poconos Cabin | Hot Tub, Kayaks
$98,506
$419
51%
37822$286❌✅✅Yes / Yes❌⭐️ 4.86 (14)Profile
Cozy Pocono Cabin w/ Fireplace! Pets welcome!
$84,924
$311
65%
34721$200✅❌✅Yes / Yes❌⭐️ 4.99 (111)Profile
A little piece of Heaven
$83,219
$378
56%
36823$200❌❌✅Yes / Yes❌⭐️ 4.95 (21)Profile
Family fun at Casa Ledges
$77,660
$328
53%
34721$215❌❌❌Yes / Yes❌⭐️ 4.61 (28)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,909/mo

Avg profit / month

-$312/mo

Best profit month

Jul $3,316

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-0.99%

Cap Rate

6.22%

Profit (Cummulative)

-$3,748

$7,064

$8,500

$21,570

$2,015

Total Gain

$26,901

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.