26 Wilde Glen Albrightsville, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$52,482
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $286
- Occupancy
- 50%
$10k
$35k
$65k
$95k
$91,793 | $49,669 | $545 | 46.1% | 3 | 10 | 28 | 5 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (58) | Profile | |
$88,093 | $52,918 | $368 | 65.6% | 3 | 8 | 95 | 6 | 2 | $149 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (449) | Profile | |
$82,962 | $44,024 | $282 | 80.6% | 3 | 8 | 17 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (41) | Profile | |
$74,615 | $38,638 | $251 | 81.5% | 3 | 8 | 25 | 6 | 2 | $225 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (67) | Profile | |
$70,158 | $39,849 | $271 | 71% | 3 | 8 | 11 | 5 | 3 | $194 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.66 (160) | Profile |
Seasonality
Break-even
$4,018/mo
Avg profit / month
-$120/mo
Best profit month
Aug $2,902
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.03%
Cap Rate
6.33%