4172 Brook Ct Tobyhanna, Pennsylvania
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$66,536
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $497
- Occupancy
- 37%
$5k
$55k
$105k
$160k
$159,813 | $103,512 | $1,134 | 38.6% | 4 | 12 | 11 | 4 | 3 | $200 | ✅ | ✅ | ❌ | No / No | ❌ | ⭐️ 5 (3) | Profile | |
$156,404 | $130,145 | $1,348 | 31.8% | 4 | 12 | 48 | 7 | 2 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (351) | Profile | |
$152,652 | $91,570 | $1,106 | 37.8% | 4 | 12 | 11 | 4 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (2) | — | |
$127,743 | $105,551 | $1,134 | 30.9% | 4 | 12 | 40 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (65) | — | |
$106,200 | $74,842 | $1,052 | 27.7% | 4 | 16 | 44 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$5,332/mo
Avg profit / month
$2,936/mo
Best profit month
Jul $10,303
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
37.23%
Cap Rate
15.55%