102 Worthington Avenue Shawnee on Delaware, PA 18356
COMMERCIAL - Shawnee On Delaware, PA
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 (570) 421-8484
Listing office Waring Bowman Realty 108 Water Hill Lane PO Box 43, East Stroudsburg, PA (570) 421-8484
Listing date Nov 15, 2025
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.
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 |
Alternative Uses
Property Analytics
Current Use by Public Records
Similar Off Market Nearby
- Santosha On The Ridge — east stroudsburg, pa 18301
- Stony Brook Inn — 102 Worthington St, Shawnee on Delaware, PA 18356