11 Lake Dr E Big Bass Lake, Pennsylvania
4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$73,072
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $442
- Occupancy
- 45%
$15k
$60k
$100k
$145k
$142,100 | $107,698 | $563 | 69.2% | 4 | 9 | 26 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (3) | — | |
$130,727 | $64,338 | $435 | 82.3% | 4 | 12 | 24 | 7 | 2 | $220 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$117,766 | $71,392 | $805 | 40.1% | 4 | 12 | 58 | 8 | 2 | $299 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (110) | Profile | |
$111,507 | $85,817 | $850 | 35.9% | 4 | 12 | 57 | 5 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.91 (43) | Profile | |
$108,235 | $57,078 | $458 | 64.7% | 4 | 9 | 4 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (0) | — |
Seasonality
Break-even
$7,007/mo
Avg profit / month
-$1,154/mo
Best profit month
Aug $3,685
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.04%
Cap Rate
5.01%