271 PA-390 Tafton, Pennsylvania
5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$71,702
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $690
- Occupancy
- 28%
$10k
$90k
$170k
$255k
$255,503 | $137,038 | $1,017 | 68.8% | 5 | 13 | 23 | 2 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$189,686 | $126,533 | $1,739 | 29.9% | 5 | 16 | 86 | 14 | 3 | $550 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (269) | Profile | |
$138,066 | $117,114 | $1,139 | 33.2% | 5 | 12 | 43 | 3 | 2 | $300 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (182) | Profile | |
$131,512 | $105,302 | $1,675 | 21.5% | 5 | 12 | 77 | 7 | 3 | $350 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (49) | Profile | |
$129,336 | $105,927 | $1,039 | 34.1% | 5 | 10 | 47 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (11) | — |
Seasonality
Break-even
$8,103/mo
Avg profit / month
-$2,273/mo
Best profit month
Aug $2,548
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.42%
Cap Rate
4%