10 Bluestone Ct Lake Harmony, Pennsylvania
4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$47,937
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $451
- Occupancy
- 29%
$10k
$40k
$70k
$105k
$102,772 | $81,295 | $712 | 39.5% | 4 | 13 | 54 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (85) | — | |
$70,761 | $49,968 | $509 | 38.1% | 4 | 13 | 27 | 9 | 3 | $240 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (111) | Profile | |
$66,606 | $51,497 | $575 | 31.7% | 4 | 13 | 31 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (33) | — | |
$61,109 | $48,940 | $597 | 28% | 4 | 12 | 49 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (33) | Profile | |
$60,479 | $47,266 | $381 | 43.5% | 4 | 12 | 14 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (83) | Profile |
Seasonality
Break-even
$5,541/mo
Avg profit / month
-$1,764/mo
Best profit month
Jul $1,103
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.82%
Cap Rate
3.35%