181 Granite Rd Long Pond, Pennsylvania
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$65,556
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $523
- Occupancy
- 34%
$5k
$50k
$95k
$140k
$141,060 | $111,032 | $873 | 44.2% | 4 | 10 | 31 | 6 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (53) | Profile | |
$98,632 | $55,779 | $345 | 78.3% | 4 | 10 | 15 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$92,388 | $78,535 | $794 | 31.9% | 4 | 10 | 44 | 10 | 3 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (129) | Profile | |
$90,824 | $77,825 | $844 | 29.5% | 4 | 10 | 29 | 1 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$85,776 | $61,272 | $958 | 24.5% | 4 | 12 | 45 | 0 | 4 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (7) | — |
Seasonality
Break-even
$5,103/mo
Avg profit / month
$2,215/mo
Best profit month
Jul $8,735
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
28.49%
Cap Rate
13.4%