116 N Lake Dr Lake Harmony, Pennsylvania
4 bed • 4.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$56,541
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $537
- Occupancy
- 29%
$10k
$65k
$120k
$185k
$181,738 | $96,694 | $1,210 | 41.2% | 4 | 10 | 37 | 7 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$102,897 | $81,295 | $712 | 39.6% | 4 | 13 | 54 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (85) | — | |
$96,773 | $68,508 | $572 | 46.4% | 4 | 12 | 79 | 9 | 2 | $240 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (100) | Profile | |
$93,595 | $74,675 | $976 | 26.3% | 4 | 12 | 72 | 5 | 2 | $300 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (196) | Profile | |
$85,017 | $65,479 | $918 | 25.4% | 4 | 16 | 84 | 13 | 4 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (109) | Profile |
Seasonality
Break-even
$19,814/mo
Avg profit / month
-$15,701/mo
Best profit month
Jul -$12,579
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-25.41%
Cap Rate
0.76%