property-location

8781 Country Pl Dr Pennsylvania

5 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$121,721

Annual Revenue

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

$20k

$105k

$185k

$275k

Lakefront Beach Entry | Hot Tub, Movie Theater!
$276,066
$960
64%
57142.52$371❌✅✅Yes / Yes❌⭐️ 4.81 (81)Profile
Poconos Play House | Hot Tub, Fire Pit, Game Rooms
$261,112
$699
86%
591432$356❌✅✅Yes / Yes❌⭐️ 4.88 (101)Profile
Heated Pool + Hot Tub + Game Room | Sleeps 12
$207,926
$1,186
42%
591232$327✅✅❌Yes / Yes❌⭐️ 4.98 (132)Profile
Luxe Haus·2 Gameroom·Spa·Movie Theater·Playground
$184,419
$705
53%
591232$470❌✅✅Yes / Yes✅⭐️ 4.95 (126)Profile
Lakefront: Hot Tub + Fire Pit + Game Room + Pool
$175,115
$746
50%
591433$410✅✅❌Yes / Yes❌⭐️ 4.9 (39)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,293/mo

Avg profit / month

$2,708/mo

Best profit month

Jul $7,791

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

33.57%

Cap Rate

14.88%

Profit (Cummulative)

$32,493

$3,920

$12,500

$11,970

$2,520

Total Gain

$50,903

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.