Back to Search
Charming Bed and Breakfast Inn

102 Worthington Avenue Shawnee on Delaware, PA 18356

102 Worthington Avenue, Shawnee on Delaware, PA, 18356
$579,000
Pending
For Sale
Claim this Listing
$579,000
Pending

COMMERCIAL - Shawnee On Delaware, PA

Property Size4,150 SF
Lot Size0.41 Acres
AddedNov 15, 2025
Days on Market242
Last RefreshJul 15 at 4:06 am

Property Features for 102 Worthington Avenue

General Information

Property type
Commercial Sale
Property subtype
Other
Rooms
Basement
Parking
7
Basement
Interior Entry, Exterior Entry, Walk-Up Access, Crawl Space, Partial
Accessibility
Accessible Approach with Ramp
Standard status
Pending
APN
16.4.1.54
Size
4,150 SF
Lot size
0.41 Acres

Taxes and HOA fees

Tax Year
2025
Tax Annual Amount
11002

Utilities

Utilities
Cable Available
Sewer type
Public Sewer
Heating system
Oil, Hot Water(Heating)
Cooling system
Window Unit(s)
Water source
Public
Water front
1

Building Details

Year built
1853
Floors in Building
3
Flooring type
Wood, Carpet, Tile
Building materials
Wood Siding, Blown-In Insulation
Roof type
Rubber, Slate

Listing agent Bev Waring

Listing office Waring Bowman Realty 108 Water Hill Lane PO Box 43, East Stroudsburg, PA

Listing date Nov 15, 2025

MLS# PM-137272

Copyright © 2026 Pocono Mountains Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.


Investment Insights

Based on property information with market context.

This beautifully maintained bed and breakfast is located in a quaint village. The property blends timeless architectural details with modern updates, offering guests an unforgettable stay in a serene setting. The property size is 4150 square feet and the lot size is 0.41 acres. The bed and breakfast is located in a walkable setting near a theatre, restaurants, beer garden, general store, river and live entertainment. This property offers exceptional potential and an unmatched sense of place.

Key Highlights

  • Stony Brook Inn built in 1853
  • Wood siding construction with blown‑in insulation
  • Heating: oil with hot water (heating); cooling via window unit(s)

Local Financial Insights For Hotel Hospitality

Simulate Cap Rate and NOI

NOI Build-Up
Vacancy
income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
EGI (Effective Gross Income)
gross rent minus vacancy losses — the realistic income before paying operating costs.
OpEx (Operating Expenses)
recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
NOI (Net Operating Income)
income a property generates after operating costs but before financing and taxes.

Component $ $/SF
Gross rent $74.7k $18.00
− Vacancy −$7.5k −$1.80
EGI $67.2k $16.20
− OpEx −$35.3k −$8.51
NOI $31.9k $7.69
4,150 SF · lease $18.00/SF/yr · vacancy 10.00% · expense 52.50%

Alternative Uses

Best Use
Hotel Hospitality
$456.2K
$399.2K – $532.2K (±1% cap)
NOI $31,934 @ 7.0% cap · market cap 5.52%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$1.24M
$1.09M – $1.45M (±1% cap)
NOI $86,951 @ 7.0% cap · market cap 15.02%
Zoning and permitted uses should be independently verified with local authorities.

Property Analytics

Property Profile Location Intelligence

Current Use by Public Records

Bed & breakfasts

Similar Off Market Nearby

  • Santosha On The Ridge — east stroudsburg, pa 18301
  • Stony Brook Inn — 102 Worthington St, Shawnee on Delaware, PA 18356

FAQs

What type of property is this?
Bed & breakfast - Well-maintained bed and breakfast in a walkable village setting.
Where is this bed & breakfast located?
The property is located at 102 Worthington Avenue Shawnee on Delaware, PA.
What is the asking price?
The asking price for this property is $579,000.
What are key features of this property?
This property features: Stony Brook Inn built in 1853; Wood siding construction with blown‑in insulation; Heating: oil with hot water (heating); cooling via window unit(s)
Contact an agent
More about this property
Thanks! Your message was sent.
Error! Your message wasn't sent.
Please enter your name
Please enter email
Please enter the email in the correct format
Please enter phone
Please enter the number in the correct format
Please enter message