176 Sir Bradford Rd Blakeslee, Pennsylvania
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$68,414
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $571
- Occupancy
- 33%
$5k
$50k
$95k
$140k
$139,559 | $112,518 | $2,795 | 13.7% | 4 | 16 | 65 | 8 | 4 | $500 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.32 (38) | Profile | |
$133,446 | $106,465 | $2,785 | 13.1% | 4 | 16 | 66 | 8 | 4 | $500 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 1 (1) | Profile | |
$128,482 | $67,695 | $781 | 45% | 4 | 10 | 37 | 6 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$117,117 | $92,175 | $707 | 45.4% | 4 | 12 | 49 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$110,552 | $54,906 | $665 | 45.6% | 4 | 10 | 41 | 5 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (9) | — |
Seasonality
Break-even
$5,804/mo
Avg profit / month
-$311/mo
Best profit month
Jul $3,859
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.18%
Cap Rate
6.12%