5211 Fir Ln Pocono Summit, Pennsylvania
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$61,810
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $453
- Occupancy
- 37%
$10k
$50k
$85k
$120k
$119,542 | $64,243 | $416 | 78.8% | 3 | 6 | 15 | 5 | 2 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (35) | Profile | |
$110,922 | $86,566 | $513 | 59.2% | 3 | 10 | 18 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (103) | Profile | |
$87,441 | $61,107 | $345 | 69.4% | 3 | 10 | 29 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$81,874 | $65,935 | $471 | 47.6% | 3 | 9 | 36 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (74) | Profile | |
$79,997 | $52,241 | $269 | 81.6% | 3 | 10 | 28 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (139) | Profile |
Seasonality
Break-even
$3,001/mo
Avg profit / month
$1,453/mo
Best profit month
Aug $5,118
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
45.8%
Cap Rate
18.78%