207 Sycamore Ct Tannersville, Pennsylvania
4 bed • 4 bath • 8 guests
Purchase Price
Est. $NaN/mo
$42,034
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $377
- Occupancy
- 31%
$5k
$115k
$225k
$340k
$338,885 | $173,819 | $1,748 | 53.1% | 4 | 10 | 2 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$120,719 | $52,358 | $560 | 59.1% | 4 | 10 | 25 | 7 | 3 | $280 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (50) | Profile | |
$109,118 | $91,753 | $1,061 | 28.2% | 4 | 10 | 38 | 9 | 4 | $325 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (103) | Profile | |
$94,414 | $54,106 | $555 | 46.6% | 4 | 10 | 16 | 4 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (5) | — | |
$79,857 | $41,121 | $802 | 27.3% | 4 | 10 | 54 | 6 | 4 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.75 (44) | Profile |
Seasonality
Break-even
$4,756/mo
Avg profit / month
-$1,328/mo
Best profit month
Jul $1,727
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.66%
Cap Rate
3.55%