5111 Eagle Pl Pocono Summit, Pennsylvania
2 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
$57,710
Annual Revenue
Median of 18 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $323
- Occupancy
- 49%
$10k
$35k
$55k
$80k
$81,250 | $42,945 | $341 | 65.3% | 2 | 6 | 36 | 3 | 1 | $160 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (183) | Profile | |
$81,091 | $47,881 | $285 | 78.1% | 2 | 6 | 17 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (126) | Profile | |
$80,706 | $60,664 | $520 | 42.5% | 2 | 10 | 42 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.2 (5) | — | |
$79,826 | $61,997 | $379 | 57.7% | 2 | 4 | 21 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.2 (7) | — | |
$65,283 | $49,062 | $338 | 52.9% | 2 | 6 | 33 | 4 | 1 | $200 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (151) | Profile |
Seasonality
Break-even
$3,370/mo
Avg profit / month
$976/mo
Best profit month
Aug $4,457
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
23.71%
Cap Rate
12.19%