5215 Pioneer Trail Pocono Pines, Pennsylvania
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$57,151
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $540
- Occupancy
- 29%
$5k
$50k
$95k
$145k
$144,111 | $67,625 | $661 | 59.8% | 4 | 8 | 13 | 7 | 2 | $300 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$97,068 | $76,597 | $1,029 | 25.8% | 4 | 9 | 29 | 5 | 2 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (113) | Profile | |
$88,177 | $70,582 | $1,383 | 17.5% | 4 | 16 | 54 | 0 | 0 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (0) | — | |
$75,153 | $62,855 | $544 | 37.9% | 4 | 13 | 34 | 7 | 2 | $210 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (55) | Profile | |
$71,898 | $59,896 | $472 | 41.7% | 4 | 13 | 20 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — |
Seasonality
Break-even
$5,459/mo
Avg profit / month
$959/mo
Best profit month
Jul $6,678
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.01%
Cap Rate
9.04%