111 Split Rock Rd Lake Harmony, Pennsylvania

4 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$52,410

Median of 25 comps selected by Mark, creator of this analysis.

$15k

$40k

$70k

$100k


New hot tub sauna games movie rm fire pits	$98,928	$82,798	$821	33%	4	12	43	9	2	$349	❌	✅	✅	Yes / Yes	❌	⭐️ 4.99 (183)	Profile
Hot Tub Firepit GameRoom Pets Lake w/ Beach	$90,164	$71,936	$530	46.6%	4	12	29	11	3	$0	❌	✅	✅	Yes / No	❌	⭐️ 4.96 (108)	Profile
Lake Front Beauty w arcade room -sleeps 13	$83,948	$72,924	$1,041	22.1%	4	13	43	8	3	$350	❌	✅	❌	Yes / Yes	❌	⭐️ 4.87 (129)	Profile
Spa inspired family/pet friendly w/hottub/sauna	$75,236	$58,415	$641	32.1%	4	10	82	8	2	$250	❌	✅	✅	Yes / Yes	❌	⭐️ 4.92 (212)	Profile
Lake Home/Hot Tub/Game Room/Large Outside Fire Pit	$63,811	$51,608	$971	18%	4	14	36	11	3	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 4.92 (38)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$5,664/mo

Avg profit / month

-$1,948/mo

Best profit month

Jul $873

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.78%

Cap Rate

3.14%

Return on Investment

2.39%