3117 Tutelo Way Tobyhanna, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$53,139
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $345
- Occupancy
- 42%
$10k
$55k
$100k
$150k
$148,334 | $111,275 | $1,197 | 33.9% | 3 | 14 | 48 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (133) | Profile | |
$118,769 | $59,505 | $449 | 72.5% | 3 | 6 | 4 | 6 | 3 | $210 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$108,608 | $62,293 | $511 | 58.3% | 3 | 6 | 26 | 4 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.95 (62) | Profile | |
$94,940 | $52,991 | $381 | 68.2% | 3 | 10 | 19 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (52) | Profile | |
$68,194 | $54,218 | $352 | 53% | 3 | 6 | 28 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (118) | Profile |
Seasonality
Break-even
$3,824/mo
Avg profit / month
$204/mo
Best profit month
Aug $3,518
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.9%
Cap Rate
7.53%