5265 Milford Rd East Stroudsburg, Pennsylvania
6 bed • 3.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$116,972
Annual Revenue
Median of 11 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $973
- Occupancy
- 33%
$20k
$75k
$130k
$190k
$190,373 | $146,665 | $1,632 | 32% | 6 | 16 | 40 | 9 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$189,981 | $151,154 | $1,794 | 29% | 6 | 14 | 66 | 7 | 6 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$183,412 | $142,162 | $1,555 | 32.3% | 6 | 14 | 73 | 8 | 6 | $450 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.94 (101) | Profile | |
$164,648 | $133,343 | $1,332 | 33.9% | 6 | 14 | 42 | 6 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (15) | — | |
$163,394 | $93,946 | $1,384 | 32.3% | 6 | 14 | 70 | 0 | 3 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 0 (0) | — |
Seasonality
Break-even
$7,001/mo
Avg profit / month
$2,511/mo
Best profit month
Jul $10,988
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.56%
Cap Rate
11.41%