152 Falling Waters Blvd Lackawaxen, Pennsylvania
5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$59,434
Annual Revenue
Median of 16 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $674
- Occupancy
- 24%
$5k
$45k
$85k
$125k
$124,426 | $61,007 | $788 | 43.3% | 5 | 12 | 10 | 8 | 3 | $390 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (41) | Profile | |
$116,089 | $97,698 | $1,265 | 25.1% | 5 | 14 | 60 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (21) | — | |
$108,573 | $84,844 | $1,207 | 24.6% | 5 | 14 | 55 | 11 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (40) | Profile | |
$74,933 | $49,040 | $742 | 27.7% | 5 | 12 | 80 | 11 | 4 | $200 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.99 (146) | Profile | |
$74,898 | $59,267 | $677 | 30.3% | 5 | 12 | 82 | 9 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile |
Seasonality
Break-even
$6,136/mo
Avg profit / month
-$1,357/mo
Best profit month
Aug $4,022
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.5%
Cap Rate
4.38%