property-location

5265 Glen Terrace Tobyhanna, Pennsylvania

5 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$91,717

Annual Revenue

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

Avg Daily Rate
$767
Occupancy
33%

$10k

$70k

$135k

$200k

Poconos Play House | Hot Tub Fire Pit Game Rooms
$200,325
$138,863
$829
66.2%
5144493$0❌✅✅Yes / Yes❌⭐️ 4.88 (102)Profile
Lakefront•Hot Tub•Sauna•Kayaks•Game Room•Poconos
$141,817
$115,528
$919
42.3%
5125272$0✅✅❌Yes / Yes❌⭐️ 4.93 (76)Profile
Heated Pool + Hot Tub + Game Room | Sleeps 12
$140,478
$116,413
$1,267
30.4%
5127393$250✅✅❌Yes / Yes❌⭐️ 4.98 (133)Profile
#1 Pocono Estate-Heated Pool Hot Tub Movie Room
$137,608
$115,625
$1,498
25.2%
5164462$0✅❌✅Yes / Yes❌⭐️ 2.5 (1)

—

Lakefront Escape | Hot Tub Boats & Game Room
$131,584
$96,065
$1,212
29.7%
51484102$250✅✅❌Yes / Yes❌⭐️ 4.91 (118)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,732/mo

Avg profit / month

$2,467/mo

Best profit month

Jul $8,881

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

35.57%

Cap Rate

15.5%

Profit (Cummulative)

$29,603

$3,321

$12,750

$10,140

$2,592

Total Gain

$45,655

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.