108 Remington Cir Tobyhanna, Pennsylvania
4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$52,243
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $395
- Occupancy
- 36%
$10k
$50k
$95k
$140k
$139,970 | $75,181 | $483 | 79.4% | 4 | 12 | 14 | 5 | 3 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (12) | Profile | |
$123,085 | $67,795 | $641 | 52.6% | 4 | 8 | 26 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$98,185 | $54,854 | $347 | 77.6% | 4 | 10 | 13 | 4 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.84 (32) | Profile | |
$87,094 | $41,427 | $725 | 32.9% | 4 | 12 | 35 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$83,596 | $71,232 | $695 | 32.9% | 4 | 12 | 45 | 8 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.95 (80) | Profile |
Seasonality
Break-even
$3,967/mo
Avg profit / month
-$48/mo
Best profit month
Jul $3,444
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.94%
Cap Rate
6.57%