240 S Lake Dr Lake Harmony, Pennsylvania
5 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$66,665
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $608
- Occupancy
- 30%
$5k
$50k
$90k
$135k
$136,111 | $104,539 | $1,031 | 36.2% | 5 | 12 | 58 | 10 | 2 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (65) | Profile | |
$132,326 | $101,835 | $1,021 | 35.5% | 5 | 9 | 58 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$119,649 | $94,514 | $654 | 50.1% | 5 | 14 | 48 | 10 | 3 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (60) | Profile | |
$87,122 | $42,267 | $986 | 24.2% | 5 | 14 | 36 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$84,644 | $68,156 | $796 | 29.1% | 5 | 14 | 34 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (16) | — |
Seasonality
Break-even
$15,554/mo
Avg profit / month
-$10,431/mo
Best profit month
Jul -$6,543
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-22.3%
Cap Rate
1.41%