property-location

774 Country Pl Dr Tobyhanna, Pennsylvania

4 bed • 1.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$68,400

Annual Revenue

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

$15k

$55k

$95k

$140k

Cozy Wood Cabin : HotTub/Sauna/Fireplace
$138,075
$566
55%
44822$355✅✅✅Yes / Yes❌⭐️ 5 (148)Profile
Pocono Lake Charmer: Lakeview Retreat for 10
$133,744
$331
77%
471022$391✅✅❌Yes / Yes❌⭐️ 4.9 (48)Profile
Cozy Cottage Hot Tub Sauna Game Room Fire Pit
$122,948
$425
61%
46102.52$437✅✅✅Yes / Yes❌⭐️ 4.91 (113)Profile
Spacious Luxury Poconos Getaway 🎣🏊‍♂️🚣
$120,658
$543
45%
47122.52$355✅❌✅Yes / Yes❌⭐️ 4.99 (202)Profile
The Cozy Cute Pocono Cabin! 4BR, Hot Tub, Fire Pit
$108,521
$385
60%
451023$282❌✅✅Yes / Yes❌⭐️ 4.85 (87)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,249/mo

Avg profit / month

$2,167/mo

Best profit month

Jul $5,825

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

41.17%

Cap Rate

17.14%

Profit (Cummulative)

$26,001

$2,456

$10,375

$7,500

$1,950

Total Gain

$37,907

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.