5 Bruin Ct Lake Harmony, Pennsylvania
4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$48,985
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $466
- Occupancy
- 29%
$15k
$40k
$70k
$100k
$96,522 | $68,508 | $572 | 46.3% | 4 | 12 | 79 | 9 | 2 | $240 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (100) | Profile | |
$90,104 | $71,936 | $530 | 46.6% | 4 | 12 | 29 | 11 | 3 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.96 (108) | Profile | |
$83,846 | $72,924 | $1,041 | 22.1% | 4 | 13 | 43 | 8 | 3 | $350 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (129) | Profile | |
$63,076 | $54,204 | $958 | 18% | 4 | 13 | 39 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (49) | — | |
$60,385 | $47,266 | $381 | 43.4% | 4 | 12 | 14 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (83) | Profile |
Seasonality
Break-even
$5,391/mo
Avg profit / month
-$1,630/mo
Best profit month
Jul $1,226
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.27%
Cap Rate
3.48%