139 Sassafras Rd Albrightsville, Pennsylvania
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,487
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $559
- Occupancy
- 26%
$15k
$45k
$70k
$100k
$99,014 | $82,798 | $821 | 33% | 4 | 12 | 43 | 9 | 2 | $349 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (183) | Profile | |
$90,224 | $71,936 | $530 | 46.6% | 4 | 12 | 29 | 11 | 3 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.96 (108) | Profile | |
$84,049 | $72,924 | $1,041 | 22.1% | 4 | 13 | 43 | 8 | 3 | $350 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (129) | Profile | |
$75,304 | $58,415 | $641 | 32.2% | 4 | 10 | 82 | 8 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (212) | Profile | |
$63,904 | $51,608 | $971 | 18% | 4 | 14 | 36 | 11 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (38) | Profile |
Seasonality
Break-even
$4,587/mo
Avg profit / month
-$658/mo
Best profit month
Jul $2,324
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.69%
Cap Rate
4.98%