property-location

809 Vista Ln Lake Harmony, Pennsylvania

4 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$62,152

Annual Revenue

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

$15k

$70k

$120k

$180k

LAKE FRONT/HotTub/games/ Dock/Kayaks/Paddle Board
$177,949
$812
46%
45122.52$433❌✅❌Yes / Yes❌⭐️ 4.86 (195)Profile
Lake and Pine
$132,942
$484
64%
491224$240❌❌❌Yes / Yes❌⭐️ 4.95 (100)Profile
Summer Pocono Escape | Beach & Lake | Hot tub
$108,760
$389
58%
45922$311✅✅❌Yes / Yes❌⭐️ 4.92 (77)Profile
Sauna-Hot Tub-Fire Pit-Private Lot
$90,065
$646
40%
481222$449❌✅❌Yes / Yes❌⭐️ 4.98 (91)Profile
Celebrate At The Lake Escape !!!
$80,004
$607
29%
4101222$487❌✅✅Yes / Yes❌⭐️ 4.92 (89)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,523/mo

Avg profit / month

$1,209/mo

Best profit month

Jul $6,978

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

10.99%

Cap Rate

9.07%

Profit (Cummulative)

$14,505

$6,130

$10,500

$18,720

$2,423

Total Gain

$41,779

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.