165 Penwood Dr Greentown, Pennsylvania
5 bed • 6.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$84,051
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $718
- Occupancy
- 32%
$5k
$90k
$170k
$260k
$257,117 | $137,038 | $1,017 | 69.3% | 5 | 13 | 23 | 2 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$191,537 | $126,533 | $1,739 | 30.2% | 5 | 16 | 86 | 14 | 3 | $550 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (269) | Profile | |
$145,797 | $44,374 | $911 | 43.8% | 4 | 9 | 120 | 6 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (28) | Profile | |
$139,666 | $40,713 | $915 | 41.8% | 4 | 9 | 128 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (22) | — | |
$133,093 | $105,302 | $1,675 | 21.8% | 5 | 12 | 77 | 7 | 3 | $350 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (49) | Profile |
Seasonality
Break-even
$30,224/mo
Avg profit / month
-$23,676/mo
Best profit month
Aug -$18,261
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-24.7%
Cap Rate
0.94%