135 Netcong Cir Pennsylvania
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$42,711
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $297
- Occupancy
- 39%
$10k
$55k
$100k
$150k
$150,449 | $73,544 | $518 | 79.6% | 3 | 8 | 42 | 7 | 2 | $176 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (60) | Profile | |
$94,624 | $53,456 | $509 | 50.9% | 3 | 8 | 71 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$90,728 | $45,340 | $315 | 78.9% | 3 | 8 | 16 | 6 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (52) | Profile | |
$90,248 | $45,962 | $314 | 78.8% | 3 | 8 | 13 | 6 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.78 (37) | Profile | |
$74,726 | $38,467 | $256 | 79.9% | 3 | 8 | 11 | 7 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (33) | Profile |
Seasonality
Break-even
$3,449/mo
Avg profit / month
-$84/mo
Best profit month
Aug $2,685
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.29%
Cap Rate
6.37%