2016 Locust Ridge Rd Pennsylvania

5 bed • 4 bath • 10 guests

Purchase Price

Est. $NaN/mo

$66,190

Median of 21 comps selected by Mark, creator of this analysis.

$10k

$55k

$100k

$150k


The Rock \| Lakefront \| Hot Tub \| Sauna \| Game Room	$147,078	$108,682	$861	46.8%	5	12	72	9	2	$0	✅	✅	✅	Yes / Yes	✅	⭐️ 4.97 (66)	Profile
5-BR House/2 Lakes/4 Beaches/3Pools/Playgrounds	$129,869	$75,766	$581	61.2%	5	14	10	9	2	$275	✅	✅	❌	Yes / Yes	✅	⭐️ 4.83 (42)	Profile
Gated Pocono Retreat w/ Sauna Games & Hot Tub	$115,379	$95,796	$1,077	29.3%	5	16	89	10	3	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 4.97 (110)	Profile
Lakefront Luxury at Sunset Horizon!	$115,356	$85,478	$990	31.9%	5	12	53	9	3	$0	✅	✅	✅	Yes / Yes	❌	⭐️ 4.81 (36)	Profile
Lakefront Cottage•Dock Kayaks Firepit•Near Skiing	$98,860	$53,000	$489	55.4%	5	12	19	10	2	$175	✅	❌	❌	Yes / Yes	✅	⭐️ 4.71 (7)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$6,690/mo

Avg profit / month

-$1,611/mo

Best profit month

Jul $2,915

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.15%

Cap Rate

4.25%

Return on Investment

6.98%