2165 N 5th St Stroudsburg, Pennsylvania
6 bed • 2 bath • 14 guests
Purchase Price
Est. $NaN/mo
$140,810
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $809
- Occupancy
- 48%
$20k
$95k
$170k
$250k
$251,058 | $190,191 | $1,068 | 64.4% | 5 | 16 | 43 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (90) | Profile | |
$224,983 | $132,870 | $1,070 | 57.6% | 5 | 12 | 49 | 8 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (72) | Profile | |
$205,768 | $81,393 | $1,026 | 55% | 5 | 12 | 30 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (45) | Profile | |
$178,334 | $100,864 | $1,071 | 45.6% | 5 | 12 | 31 | 6 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (38) | Profile | |
$177,574 | $90,032 | $1,099 | 44.3% | 5 | 12 | 31 | 9 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.66 (32) | Profile |
Seasonality
Break-even
$6,525/mo
Avg profit / month
$7,299/mo
Best profit month
Jul $19,616
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
90.83%
Cap Rate
29.79%