12 Beachwood Ct Lake Harmony, Pennsylvania
6 bed • 3.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$91,192
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $951
- Occupancy
- 26%
$20k
$65k
$110k
$155k
$155,871 | $124,801 | $1,302 | 32.8% | 6 | 16 | 91 | 11 | 4 | $365 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (68) | Profile | |
$154,203 | $127,499 | $1,261 | 33.5% | 6 | 16 | 93 | 6 | 5 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (32) | — | |
$145,536 | $126,959 | $1,615 | 24.7% | 6 | 16 | 49 | 11 | 5 | $570 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (131) | Profile | |
$128,311 | $77,268 | $877 | 40.1% | 6 | 16 | 46 | 10 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (53) | Profile | |
$125,727 | $64,530 | $1,492 | 23.1% | 6 | 16 | 68 | 11 | 4 | $480 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (56) | Profile |
Seasonality
Break-even
$6,074/mo
Avg profit / month
$571/mo
Best profit month
Jul $5,616
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.04%
Cap Rate
7.88%