265 Mc Cole Rd East Stroudsburg, Pennsylvania
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$60,285
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $426
- Occupancy
- 39%
$15k
$75k
$135k
$200k
$199,277 | $136,267 | $1,264 | 43.2% | 4 | 16 | 111 | 11 | 3 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (157) | Profile | |
$182,229 | $147,085 | $1,245 | 40.1% | 4 | 12 | 18 | 8 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (71) | Profile | |
$176,354 | $88,461 | $936 | 51.6% | 4 | 12 | 32 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$173,564 | $125,085 | $788 | 60.3% | 4 | 12 | 39 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (64) | Profile | |
$138,504 | $108,725 | $758 | 50.1% | 4 | 8 | 37 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (81) | Profile |
Seasonality
Break-even
$4,848/mo
Avg profit / month
-$528/mo
Best profit month
Jul $3,321
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.95%
Cap Rate
5.42%