4581 PA-447 Mountainhome, Pennsylvania
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$65,857
Annual Revenue
Median of 23 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $569
- Occupancy
- 32%
$5k
$70k
$135k
$205k
$206,425 | $161,567 | $967 | 58.5% | 5 | 16 | 36 | 11 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (65) | Profile | |
$104,070 | $64,945 | $706 | 40.4% | 4 | 10 | 50 | 6 | 2 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 0 (0) | Profile | |
$99,532 | $64,800 | $1,100 | 24.8% | 4 | 10 | 14 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.5 (1) | — | |
$98,062 | $81,487 | $772 | 34.8% | 4 | 14 | 65 | 10 | 2 | $235 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (134) | Profile | |
$91,591 | $70,829 | $624 | 40.2% | 4 | 12 | 55 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$7,973/mo
Avg profit / month
-$2,816/mo
Best profit month
Jul $1,778
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.27%
Cap Rate
3.36%