411 David Dr Long Pond, Pennsylvania
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,188
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $390
- Occupancy
- 38%
$5k
$60k
$115k
$175k
$176,070 | $115,301 | $695 | 69.4% | 3 | 10 | 32 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 1.75 (6) | — | |
$163,453 | $99,126 | $558 | 80.2% | 3 | 10 | 32 | 5 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (161) | Profile | |
$131,776 | $73,125 | $646 | 55.9% | 3 | 8 | 9 | 8 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (38) | Profile | |
$91,291 | $72,582 | $560 | 44.6% | 3 | 8 | 30 | 5 | 2 | $230 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (169) | Profile | |
$75,725 | $56,068 | $440 | 47.2% | 3 | 8 | 32 | 5 | 3 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (162) | Profile |
Seasonality
Break-even
$3,980/mo
Avg profit / month
-$6/mo
Best profit month
Aug $3,264
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.58%
Cap Rate
6.72%