5170 Classic Dr Tobyhanna, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$58,873
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $362
- Occupancy
- 45%
$5k
$30k
$60k
$90k
$86,531 | $51,410 | $576 | 41.2% | 3 | 8 | 69 | 6 | 2 | $195 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.93 (137) | Profile | |
$80,383 | $66,136 | $480 | 45.9% | 3 | 8 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$80,082 | $42,429 | $294 | 74.7% | 3 | 8 | 6 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$78,519 | $64,244 | $463 | 46.4% | 3 | 8 | 32 | 4 | 2 | $235 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (126) | Profile | |
$71,659 | $49,938 | $430 | 45.7% | 3 | 10 | 16 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (24) | Profile |
Seasonality
Break-even
$6,076/mo
Avg profit / month
-$2,271/mo
Best profit month
Aug $860
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.88%
Cap Rate
2.95%