11 Mountain Crst Dr Lake Harmony, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$47,456
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $374
- Occupancy
- 35%
$10k
$35k
$65k
$95k
$96,392 | $69,869 | $467 | 56.5% | 3 | 9 | 27 | 4 | 2 | $90 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (367) | Profile | |
$79,745 | $66,622 | $634 | 34.4% | 3 | 10 | 51 | 6 | 3 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (96) | Profile | |
$71,025 | $53,362 | $354 | 55% | 3 | 8 | 50 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (60) | Profile | |
$69,748 | $36,669 | $409 | 46.8% | 3 | 6 | 31 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (62) | Profile | |
$68,290 | $57,010 | $544 | 34.4% | 3 | 10 | 50 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (43) | — |
Seasonality
Break-even
$4,358/mo
Avg profit / month
-$830/mo
Best profit month
Aug $1,906
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.17%
Cap Rate
4.4%