property-location

754 Carlton Rd Tobyhanna, Pennsylvania

4 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

$88,867

Annual Revenue

Median of 15 comps selected by Mark, creator of this analysis.

Avg Daily Rate
$542
Occupancy
45%

$10k

$50k

$85k

$125k

Modern Home in ❤️ Poconos Camelback Lake 🎣 🏊‍♂️ 🎱
$121,596
$90,807
$842
39.6%
4125952$275✅❌✅Yes / Yes❌⭐️ 4.97 (202)Profile
Lakefront|Private Dock|Hot Tub|Kayak|Fire Pit|Pool
$111,633
$83,328
$820
37.3%
4124372$0✅✅✅Yes / Yes❌⭐️ 4.96 (49)Profile
Lakefront-Hot Tub Private Dock Kayaks Fire Pit
$108,454
$55,707
$798
37.2%
4123782$0✅✅✅Yes / Yes❌⭐️ 4.95 (43)Profile
Lakefront Poconos Serenity-Hot Tub/Kayaks/FirePit
$103,414
$78,418
$718
39.5%
4114842$0✅❌✅Yes / Yes❌⭐️ 2.45 (0)

—

Pocono Retreat /w King Bed Arcade & Movie Room
$97,483
$56,609
$454
58.9%
410952$225✅✅❌Yes / Yes❌⭐️ 4.94 (93)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,777/mo

Avg profit / month

$2,331/mo

Best profit month

Jul $8,665

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

33.46%

Cap Rate

14.73%

Profit (Cummulative)

$27,972

$3,437

$10,750

$10,497

$2,559

Total Gain

$44,465

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.