395 N Lake Dr Lake Harmony, Pennsylvania
5 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
$66,279
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $569
- Occupancy
- 32%
$5k
$40k
$80k
$120k
$117,585 | $75,122 | $1,103 | 29.2% | 5 | 16 | 115 | 11 | 4 | $290 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$103,541 | $84,011 | $707 | 40.1% | 5 | 13 | 55 | 7 | 2 | $275 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (145) | Profile | |
$100,079 | $81,977 | $659 | 41.6% | 5 | 14 | 51 | 13 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.53 (88) | Profile | |
$98,360 | $82,028 | $672 | 40.1% | 5 | 14 | 36 | 11 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (41) | Profile | |
$86,391 | $58,865 | $575 | 41.2% | 5 | 14 | 47 | 8 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.47 (30) | Profile |
Seasonality
Break-even
$17,415/mo
Avg profit / month
-$12,149/mo
Best profit month
Jul -$8,151
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-22.9%
Cap Rate
1.29%