property-location

8093 Elizabeth Ln Tobyhanna, Pennsylvania

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$44,073

Annual Revenue

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

Avg Daily Rate
$386
Occupancy
31%

$5k

$35k

$70k

$105k

Lakefront - Private Dock Pool Boat Kayaks Fire Pit Game Room
$106,446
$74,842
$1,052
27.7%
4164443$0✅❌❌Yes / Yes❌⭐️ 2.5 (1)

—

4BR Poconos Escape w/ Hot Tub Game Room & PS5
$104,467
$86,132
$898
31.9%
4125162$0✅✅✅Yes / Yes❌⭐️ 4.96 (56)Profile
Poconos Pine Hideaway
$103,715
$52,802
$399
71.1%
4112194$0✅❌✅Yes / Yes❌⭐️ 4.92 (49)Profile
Spacious Luxury Poconos Getaway 🎣🏊‍♂️🚣
$91,891
$75,485
$716
35.2%
4124872$275✅❌✅Yes / Yes❌⭐️ 4.99 (203)Profile
Cozy Cottage Hot Tub Sauna Game Room Fire Pit
$66,684
$51,874
$434
42.1%
4106062$255✅✅✅Yes / Yes❌⭐️ 4.9 (115)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,982/mo

Avg profit / month

-$498/mo

Best profit month

Jul $2,606

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-5.05%

Cap Rate

5.08%

Profit (Cummulative)

-$5,981

$3,537

$10,750

$10,800

$1,254

Total Gain

$9,610

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.