36 Lake Dr Lake Harmony, Pennsylvania
4 bed • 4 bath • 8 guests
Purchase Price
Est. $NaN/mo
$47,479
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $504
- Occupancy
- 26%
$15k
$70k
$125k
$180k
$181,412 | $96,694 | $1,210 | 41.1% | 4 | 10 | 37 | 7 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$96,661 | $68,508 | $572 | 46.3% | 4 | 12 | 79 | 9 | 2 | $240 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (100) | Profile | |
$90,228 | $71,936 | $530 | 46.6% | 4 | 12 | 29 | 11 | 3 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.96 (108) | Profile | |
$84,055 | $72,924 | $1,041 | 22.1% | 4 | 13 | 43 | 8 | 3 | $350 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (129) | Profile | |
$63,909 | $51,608 | $971 | 18% | 4 | 14 | 36 | 11 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (38) | Profile |
Seasonality
Break-even
$18,038/mo
Avg profit / month
-$14,307/mo
Best profit month
Jul -$11,474
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-25.55%
Cap Rate
0.72%