property-location

82 Winona Lks East Stroudsburg, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$65,303

Annual Revenue

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

$15k

$50k

$90k

$130k

Poconos Lake Cottage. Hot Tub + Nature + Fire pit
$128,475
$377
81%
35822$158❌✅✅Yes / Yes❌⭐️ 4.95 (150)Profile
BLVCKCabin2 near Falls w/HotTub, Sauna & Game Room
$115,286
$335
77%
331022$225❌✅✅Yes / Yes❌⭐️ 4.81 (396)Profile
Hot Tub | Sauna | Cold Plunge | Firepit | Pools
$111,656
$346
66%
34622$318✅✅✅Yes / Yes✅⭐️ 4.95 (65)Profile
Bushkill Bliss w/ Hot tub near Falls & Shawnee
$107,591
$371
63%
331022$250❌✅✅Yes / Yes❌⭐️ 4.77 (136)Profile
Creek Front, Hot Tub, Fireplace, & Amenities
$101,713
$274
95%
33622$99✅✅✅Yes / Yes✅⭐️ 4.96 (200)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,604/mo

Avg profit / month

$3,456/mo

Best profit month

Jul $6,850

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

61.34%

Cap Rate

21.82%

Profit (Cummulative)

$41,474

$2,702

$8,500

$8,250

$2,542

Total Gain

$54,967

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.