111 Outpost Way Pocono Pines, Pennsylvania
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$51,168
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $485
- Occupancy
- 29%
$0k
$50k
$95k
$145k
$145,256 | $67,625 | $661 | 60.2% | 4 | 8 | 13 | 7 | 2 | $300 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$98,189 | $76,597 | $1,029 | 26.1% | 4 | 9 | 29 | 5 | 2 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (113) | Profile | |
$88,494 | $65,626 | $892 | 27.2% | 4 | 10 | 61 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (0) | — | |
$81,437 | $64,256 | $859 | 26% | 4 | 10 | 67 | 9 | 3 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.75 (84) | Profile | |
$70,765 | $45,929 | $820 | 23.6% | 5 | 12 | 61 | 9 | 3 | $273 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (139) | Profile |
Seasonality
Break-even
$5,495/mo
Avg profit / month
$1,554/mo
Best profit month
Jul $7,834
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.5%
Cap Rate
10.62%