33 Woodsbluff Ct Lake Harmony, Pennsylvania
4 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,202
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $508
- Occupancy
- 27%
$10k
$40k
$70k
$105k
$102,884 | $81,295 | $712 | 39.6% | 4 | 13 | 54 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (85) | — | |
$85,001 | $65,479 | $918 | 25.4% | 4 | 16 | 84 | 13 | 4 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (109) | Profile | |
$75,164 | $62,561 | $439 | 46.9% | 4 | 9 | 31 | 5 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (80) | Profile | |
$70,850 | $49,968 | $509 | 38.2% | 4 | 13 | 27 | 9 | 3 | $240 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (111) | Profile | |
$66,699 | $51,497 | $575 | 31.8% | 4 | 13 | 31 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (33) | — |
Seasonality
Break-even
$6,970/mo
Avg profit / month
-$3,093/mo
Best profit month
Jul -$150
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.84%
Cap Rate
2.5%