2127 Warwick Cir Tobyhanna, Pennsylvania
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,085
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $451
- Occupancy
- 33%
$5k
$45k
$80k
$125k
$122,908 | $67,795 | $641 | 52.6% | 4 | 8 | 26 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$113,366 | $92,985 | $676 | 45.9% | 4 | 12 | 20 | 9 | 2 | $280 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (31) | Profile | |
$108,218 | $62,075 | $1,173 | 25.3% | 4 | 12 | 150 | 0 | 3 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (5) | — | |
$98,085 | $54,854 | $347 | 77.5% | 4 | 10 | 13 | 4 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.84 (32) | Profile | |
$88,298 | $67,204 | $423 | 57.2% | 4 | 12 | 22 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.75 (68) | Profile |
Seasonality
Break-even
$4,588/mo
Avg profit / month
-$81/mo
Best profit month
Jul $3,935
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.59%
Cap Rate
6.51%