🏔️ $90K+ Projected Airbnb Revenue on This $599K Pocono Mountain Home — 15.1% Revenue-to-Price Potential!

💰 Lake Harmony, PA • $599,000 • $90,337 BNBCalc Annual Revenue Projection • ~15.1% Projected Gross Revenue-to-Price • 4BR/2BA • 1,861 Sq Ft • Loft • Wraparound Decks • STR-Friendly Community

📩 Interested in this property?

👉 Contact Mark Shay: [email protected]

📞 610-357-4648

💰 A $599K Pocono Home With $90K+ in Projected Airbnb Revenue?

Here's a compelling opportunity for investors looking to create a high-performing short-term rental in one of the Poconos' most vacation-rental-friendly communities.

Located in Lake Harmony Estates, this four-bedroom, two-bathroom mountain home is listed for $599,000, with BNBCalc projecting approximately $90,337 in annual gross rental revenue once operating as a short-term rental.

At the asking price, that's:

~15.1% Projected Gross Revenue-to-Price Ratio

And this property has plenty of features to build around.

We're talking about vaulted ceilings, a floor-to-ceiling stone fireplace, an additional loft, decks wrapping around three sides of the home and a private upper-level balcony.

The approximately half-acre lot offers room to create an outdoor entertainment experience, while the interior already benefits from substantial mechanical and plumbing improvements.

But here's what really makes this opportunity interesting:

Lake Harmony Estates has no gated entry or community guest-registration process, removing two common sources of friction for vacation rental guests.

The home has never operated as an Airbnb, meaning buyers have the opportunity to furnish, design and launch their own STR concept from day one.

With the right furnishings, photography and guest amenities, this could become a memorable four-bedroom Pocono getaway.

👉 Interested?

👉 Contact Mark Shay: [email protected]

📞 610-357-4648

🏡 The Asset + Investment Story

5 Bruin Court, Lake Harmony, PA 18624

💰 Asking Price: $599,000
💵 BNBCalc Projected Annual Gross Revenue: $90,337
📊 Projected Gross Revenue / Price: ~15.1%
🛏️ 4 Bedrooms
🚿 2 Updated Bathrooms
📐 1,861 Sq Ft
🌲 Approximately Half-Acre Cul-de-Sac Lot
🔥 Floor-to-Ceiling Stone Fireplace
🏔️ Vaulted Ceilings + Open Living Area
🎮 Versatile Upper-Level Loft
🌿 Decks on Three Sides + Private Balcony
🍽️ Updated Kitchen
❄️ New HVAC System + Ductwork
🚿 New Tankless Water Heater + Updated Plumbing
🏠 Insulated Crawlspace + New Gutters
💧 Public Sewer + Private Well
🚗 Circular Driveway
🛋️ Not Yet Furnished or Operating as an Airbnb

The investment story: Four bedrooms, multiple gathering spaces, substantial updates and a large lot with room for additional amenities—all in a community marketed for its STR-friendly guest access.

📊 BNBCalc Projects $90,337 in Annual Rental Revenue

The October 27, 2026 BNBCalc analysis estimates:

💰 Annual Gross Revenue: $90,337
📅 Average Monthly Revenue: $7,528
🏡 Projected Occupancy: 45%
💵 Projected Average Daily Rate: $550
📉 Low Revenue Estimate: $77,000
📈 High Revenue Estimate: $104,000

At the $599,000 asking price, the central BNBCalc projection represents approximately 15.1% in projected annual gross revenue relative to purchase price.

Even the $77K lower estimate represents approximately 12.9% of asking price, before operating expenses.

Important: These are modeled projections, not historical earnings. The property has never operated as an Airbnb, and results will depend on the final design, amenities, pricing, management and legal guest capacity. The BNBCalc model also assumes no property management fee and does not include a furnishing budget in the asking price.

🌲 The Mountain STR Guests Could Remember

A dramatic stone fireplace. Vaulted ceilings. A loft ready for games or movie nights. Decks wrapping around three sides of the home.

This house already has the bones of a mountain getaway.

The half-acre lot creates room to explore a hot tub, fire pit or additional outdoor entertainment—subject to permits, site conditions and budget.

And several costly improvements have already been addressed:

❄️ New HVAC + Ductwork — an important comfort upgrade.
💧 Tankless Water Heater + Updated Plumbing — recent infrastructure work.
🏠 Insulated Crawlspace + New Gutters — practical property improvements.
🚿 Public Sewer — no septic system to manage.

The opportunity is to turn an updated mountain home into a distinctive, amenity-rich four-bedroom STR.

The seller's prospectus outlines a conceptual $50,000 furnishing and launch budget, which would bring the purchase-plus-furnishing basis to approximately $649,000 before closing costs.

And with Lake Harmony Estates reportedly avoiding gates and community guest-registration procedures, the guest arrival experience could be particularly straightforward. Buyers should independently confirm township STR rules, community requirements and permitted occupancy.

👉 Contact Mark Shay: [email protected]

📞 Direct: 610-357-4648

💰 New Cost Seg Partner = Potential BIG Tax Savings!

We're excited to introduce our newest cost segregation partner, helping STR investors potentially save thousands (or even tens of thousands) of dollars in taxes through accelerated depreciation.

With the end of 2026 approaching, now is the time to act! If you've purchased an investment property this year (or in prior years), a cost segregation study could unlock significant tax savings, depending on your situation.

👉 Talk to Our Cost Seg Partner and See How Much You Could Save

🎯 Why This One Stands Out

💰 $90,337 BNBCalc Revenue Projection — ~15.1% projected gross revenue-to-price at asking.
📊 $77K–$104K Modeled Revenue Range — multiple modeled outcomes to evaluate.
🏡 Four Bedrooms + Loft — flexible space for family and group stays.
🔥 Stone Fireplace + Vaulted Ceilings — memorable mountain-home character.
🌿 Wraparound Decks + Half-Acre Lot — room to develop a standout outdoor experience.
🚿 Public Sewer — no septic system to manage.
🛠️ Major Updates Completed — HVAC, tankless water heater, plumbing and more.
🔑 STR-Friendly Community Setup — reportedly no gates or community guest registration.

⚡ Bottom Line

$599K. $90K+ Projected Annual Gross Revenue. Four Bedrooms. Wraparound Decks. STR-Friendly Community.

A character-filled Pocono mountain home with substantial updates, flexible guest spaces and a BNBCalc projection of more than $90K in annual gross rental revenue.

It's not an operating Airbnb yet—and furnishing and launch costs matter—but the combination of layout, outdoor space and community access makes this an intriguing STR conversion opportunity.

📩 Interested in This Property?

Mark T. Shay
Keller Williams Real Estate — Albrightsville

📞 Direct: 610-357-4648
☎️ Office: 570-646-7900
📧 [email protected]
🌐 PoconoVacationHomeSales.com

👉 Email Mark at [email protected] or text Mark at 610-357-4648 to request property details, the BNBCalc analysis and more.

👉 Buyer Prospectus Below