property-location

519 Country Pl Dr Tobyhanna, Pennsylvania

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

$46,700

Annual Revenue

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

Avg Daily Rate
$327
Occupancy
39%

$5k

$35k

$60k

$85k

Lake House with Spectacular Views and a hot tub
$86,174
$51,410
$576
41%
386962$195✅✅✅No / No❌⭐️ 4.93 (137)Profile
New Listing! Lakefront w/Hot Tub Firepit Private Beach!
$80,153
$66,136
$480
45.8%
383132$0❌❌✅Yes / Yes❌⭐️ 2.5 (1)

—

Pet Friendly! Lakefront w Hot Tub Firepit!
$78,296
$64,244
$463
46.3%
383242$235✅✅✅Yes / Yes❌⭐️ 4.73 (126)Profile
Lakeside Escape • Hot Tub • Private Dock • Ski
$71,423
$49,938
$430
45.5%
3101662$0❌✅✅Yes / Yes❌⭐️ 4.88 (24)Profile
Pocono Lake Therapy House | Kayaks and Sunset View
$65,401
$43,791
$525
34.1%
383462$250❌❌✅Yes / Yes❌⭐️ 4.91 (92)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,268/mo

Avg profit / month

$309/mo

Best profit month

Aug $3,251

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

8.18%

Cap Rate

8.36%

Profit (Cummulative)

$3,706

$2,250

$8,375

$6,870

$1,288

Total Gain

$14,113

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.