201 Evergreen Cir Tobyhanna, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$50,341
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $337
- Occupancy
- 41%
$5k
$40k
$80k
$120k
$117,943 | $59,505 | $449 | 72% | 3 | 6 | 4 | 6 | 3 | $210 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$106,015 | $82,057 | $445 | 65.3% | 3 | 10 | 11 | 5 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (95) | Profile | |
$88,365 | $69,504 | $465 | 52.1% | 3 | 10 | 24 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (0) | — | |
$67,409 | $53,288 | $338 | 54.6% | 3 | 10 | 17 | 6 | 1 | $215 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (173) | Profile | |
$64,752 | $35,685 | $283 | 62.7% | 3 | 8 | 13 | 4 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (26) | Profile |
Seasonality
Break-even
$4,234/mo
Avg profit / month
-$517/mo
Best profit month
Aug $2,541
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.89%
Cap Rate
5.17%