174 Sports Camp Rd East Stroudsburg, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$53,366
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $349
- Occupancy
- 42%
$5k
$40k
$80k
$120k
$118,074 | $73,170 | $533 | 60.7% | 3 | 6 | 39 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (94) | Profile | |
$95,065 | $54,747 | $510 | 51% | 3 | 6 | 26 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (96) | Profile | |
$76,741 | $34,658 | $505 | 41.6% | 3 | 10 | 23 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$75,642 | $33,504 | $279 | 74.3% | 3 | 10 | 13 | 6 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (150) | Profile | |
$72,390 | $57,763 | $468 | 42.4% | 3 | 10 | 38 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 2.25 (5) | — |
Seasonality
Break-even
$13,378/mo
Avg profit / month
-$9,118/mo
Best profit month
Aug -$5,613
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-23.03%
Cap Rate
1.27%