5112 Navajo Pl Tobyhanna, Pennsylvania
4 bed • 4 bath • 8 guests
Purchase Price
Est. $NaN/mo
$44,758
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $312
- Occupancy
- 39%
$10k
$50k
$95k
$140k
$139,827 | $75,181 | $483 | 79.4% | 4 | 12 | 14 | 5 | 3 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (12) | Profile | |
$122,908 | $67,795 | $641 | 52.6% | 4 | 8 | 26 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$103,302 | $57,597 | $366 | 77.2% | 4 | 10 | 8 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (14) | — | |
$94,488 | $52,010 | $330 | 78.5% | 4 | 10 | 8 | 5 | 3 | $240 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (49) | Profile | |
$80,414 | $42,576 | $289 | 76.3% | 4 | 10 | 12 | 6 | 2 | $50 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.68 (80) | Profile |
Seasonality
Break-even
$4,122/mo
Avg profit / month
-$595/mo
Best profit month
Jul $2,548
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.92%
Cap Rate
4.88%