1168 Kilmer Rd Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$58,700
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $369
- Occupancy
- 44%
$10k
$55k
$100k
$150k
$148,211 | $111,275 | $1,197 | 33.9% | 3 | 14 | 48 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (133) | Profile | |
$118,690 | $59,505 | $449 | 72.4% | 3 | 6 | 4 | 6 | 3 | $210 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$108,530 | $62,293 | $511 | 58.2% | 3 | 6 | 26 | 4 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.95 (62) | Profile | |
$105,522 | $60,661 | $564 | 51.3% | 3 | 10 | 6 | 1 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — | |
$94,880 | $52,991 | $381 | 68.2% | 3 | 10 | 19 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (52) | Profile |
Seasonality
Break-even
$4,627/mo
Avg profit / month
-$551/mo
Best profit month
Aug $2,803
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.59%
Cap Rate
5.27%