141 Ski Trail Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$54,400
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $360
- Occupancy
- 41%
$15k
$45k
$75k
$110k
$110,361 | $55,288 | $403 | 75% | 3 | 8 | 14 | 6 | 2 | $195 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (56) | Profile | |
$104,289 | $58,839 | $695 | 41.1% | 3 | 8 | 67 | 3 | 2 | $325 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.85 (82) | Profile | |
$101,116 | $43,944 | $369 | 75.1% | 3 | 6 | 10 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$98,449 | $65,048 | $507 | 53.2% | 3 | 12 | 42 | 1 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$90,416 | $45,962 | $314 | 78.9% | 3 | 8 | 13 | 6 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.78 (37) | Profile |
Seasonality
Break-even
$3,646/mo
Avg profit / month
$200/mo
Best profit month
Aug $3,365
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.11%
Cap Rate
7.58%