170 Fern Ridge Rd Blakeslee, Pennsylvania
4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,760
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $536
- Occupancy
- 25%
$10k
$50k
$95k
$140k
$140,061 | $112,518 | $2,795 | 13.7% | 4 | 16 | 65 | 8 | 4 | $500 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.32 (38) | Profile | |
$133,946 | $106,465 | $2,785 | 13.2% | 4 | 16 | 66 | 8 | 4 | $500 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 1 (1) | Profile | |
$84,940 | $65,479 | $918 | 25.4% | 4 | 16 | 84 | 13 | 4 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (109) | Profile | |
$70,810 | $49,968 | $509 | 38.1% | 4 | 13 | 27 | 9 | 3 | $240 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (111) | Profile | |
$69,144 | $59,502 | $590 | 32.1% | 4 | 12 | 56 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (25) | — |
Seasonality
Break-even
$5,865/mo
Avg profit / month
-$1,904/mo
Best profit month
Jul $1,102
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.9%
Cap Rate
3.35%