318 N Arrow Dr Pennsylvania
4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$64,511
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $419
- Occupancy
- 42%
$5k
$50k
$95k
$145k
$143,170 | $77,120 | $570 | 68.8% | 4 | 10 | 10 | 4 | 2 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (4) | — | |
$135,334 | $70,860 | $596 | 62.2% | 4 | 12 | 25 | 10 | 2 | $175 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$131,304 | $67,596 | $470 | 76.5% | 4 | 12 | 11 | 8 | 2 | $225 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.83 (60) | Profile | |
$122,556 | $68,011 | $486 | 69.1% | 4 | 10 | 19 | 7 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (51) | Profile | |
$109,368 | $51,303 | $610 | 49.1% | 4 | 10 | 35 | 8 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile |
Seasonality
Break-even
$7,066/mo
Avg profit / month
-$2,781/mo
Best profit month
Jul $1,037
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.01%
Cap Rate
2.93%