304 Wood Ln East Stroudsburg, Pennsylvania
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$75,932
Annual Revenue
Median of 18 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $588
- Occupancy
- 35%
$5k
$80k
$150k
$225k
$223,189 | $147,982 | $1,127 | 54.3% | 5 | 12 | 89 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (9) | — | |
$217,296 | $141,666 | $1,116 | 53.3% | 5 | 12 | 89 | 8 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (160) | Profile | |
$170,598 | $137,401 | $1,320 | 35.4% | 5 | 16 | 56 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (42) | Profile | |
$107,632 | $79,586 | $955 | 30.9% | 5 | 14 | 55 | 7 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (14) | — | |
$99,023 | $68,849 | $389 | 69.7% | 3 | 6 | 45 | 5 | 1 | $125 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (454) | Profile |
Seasonality
Break-even
$4,677/mo
Avg profit / month
$830/mo
Best profit month
Jul $5,736
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.65%
Cap Rate
9.24%