259 Sandlewood Dr East Stroudsburg, Pennsylvania
4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$79,912
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $484
- Occupancy
- 45%
$10k
$60k
$110k
$160k
$161,204 | $124,484 | $1,208 | 36.6% | 4 | 10 | 57 | 10 | 3 | $295 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (198) | Profile | |
$144,972 | $115,647 | $888 | 44.7% | 4 | 12 | 54 | 9 | 3 | $309 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (138) | Profile | |
$130,792 | $96,669 | $613 | 58.4% | 4 | 10 | 33 | 4 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.15 (7) | — | |
$117,367 | $88,439 | $498 | 64.6% | 4 | 10 | 41 | 7 | 2 | $245 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (185) | Profile | |
$109,907 | $87,738 | $920 | 32.7% | 4 | 10 | 33 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (51) | Profile |
Seasonality
Break-even
$4,761/mo
Avg profit / month
$1,343/mo
Best profit month
Jul $6,782
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.31%
Cap Rate
10.88%