388 N Arrow Dr Pennsylvania
4 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$66,006
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $435
- Occupancy
- 42%
$5k
$50k
$95k
$145k
$143,534 | $77,120 | $570 | 69% | 4 | 10 | 10 | 4 | 2 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (4) | — | |
$141,091 | $63,838 | $838 | 46.1% | 4 | 10 | 23 | 6 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.46 (26) | Profile | |
$135,707 | $70,860 | $596 | 62.4% | 4 | 12 | 25 | 10 | 2 | $175 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$131,606 | $67,596 | $470 | 76.6% | 4 | 12 | 11 | 8 | 2 | $225 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.83 (60) | Profile | |
$122,842 | $68,011 | $486 | 69.3% | 4 | 10 | 19 | 7 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (51) | Profile |
Seasonality
Break-even
$11,297/mo
Avg profit / month
-$6,349/mo
Best profit month
Jul -$1,941
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-19.63%
Cap Rate
1.98%