200 Huston Ave Stroudsburg, Pennsylvania
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$136,652
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $771
- Occupancy
- 49%
$25k
$100k
$170k
$250k
$251,077 | $190,191 | $1,068 | 64.4% | 5 | 16 | 43 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (90) | Profile | |
$225,005 | $132,870 | $1,070 | 57.6% | 5 | 12 | 49 | 8 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (72) | Profile | |
$205,794 | $81,393 | $1,026 | 55% | 5 | 12 | 30 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (45) | Profile | |
$178,358 | $100,864 | $1,071 | 45.6% | 5 | 12 | 31 | 6 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (38) | Profile | |
$165,158 | $110,589 | $722 | 62.7% | 5 | 12 | 37 | 7 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (108) | Profile |
Seasonality
Break-even
$6,997/mo
Avg profit / month
$6,926/mo
Best profit month
Jul $19,333
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
74.35%
Cap Rate
24.81%