3215 Sunrise Dr Stroudsburg, Pennsylvania
3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$55,626
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $339
- Occupancy
- 45%
$0k
$45k
$85k
$130k
$129,935 | $87,648 | $484 | 73.5% | 3 | 8 | 60 | 5 | 2 | $285 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (264) | Profile | |
$101,579 | $78,392 | $507 | 54.9% | 3 | 8 | 24 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (72) | Profile | |
$95,518 | $55,786 | $393 | 66.6% | 3 | 8 | 7 | 3 | 3 | $160 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (145) | Profile | |
$89,334 | $73,905 | $534 | 45.8% | 3 | 7 | 18 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$88,346 | $47,546 | $307 | 78.8% | 3 | 8 | 23 | 5 | 2 | $185 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (145) | Profile |
Seasonality
Break-even
$4,351/mo
Avg profit / month
-$255/mo
Best profit month
Aug $3,115
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.57%
Cap Rate
5.98%