35 Hemlock Dr Jim Thorpe, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$59,651
Annual Revenue
Median of 22 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $356
- Occupancy
- 46%
$10k
$65k
$115k
$170k
$167,870 | $110,856 | $745 | 61.7% | 3 | 10 | 25 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (66) | Profile | |
$92,842 | $67,297 | $789 | 32.2% | 3 | 10 | 31 | 1 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$87,736 | $47,716 | $312 | 76.9% | 3 | 10 | 30 | 6 | 2 | $175 | ✅ | ❌ | ❌ | No / No | ✅ | ⭐️ 4.89 (168) | Profile | |
$75,813 | $61,259 | $564 | 36.8% | 3 | 10 | 58 | 6 | 3 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (61) | Profile | |
$73,011 | $54,833 | $315 | 63.5% | 3 | 10 | 52 | 6 | 4 | $115 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile |
Seasonality
Break-even
$3,717/mo
Avg profit / month
$791/mo
Best profit month
Aug $4,286
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.74%
Cap Rate
10.26%