588 S Old Stage Rd Albrightsville, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$47,242
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $277
- Occupancy
- 47%
$10k
$60k
$105k
$155k
$155,328 | $76,906 | $532 | 79.9% | 3 | 8 | 9 | 3 | 2 | $120 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$85,338 | $45,762 | $302 | 77.3% | 3 | 5 | 39 | 3 | 1 | $100 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (157) | Profile | |
$83,967 | $49,411 | $281 | 81.9% | 3 | 8 | 15 | 4 | 3 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (60) | Profile | |
$78,686 | $40,325 | $268 | 80.5% | 3 | 8 | 14 | 5 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (22) | Profile | |
$77,929 | $41,149 | $299 | 71.3% | 3 | 7 | 8 | 3 | 2 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.25 (2) | — |
Seasonality
Break-even
$4,135/mo
Avg profit / month
-$361/mo
Best profit month
Aug $2,565
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.13%
Cap Rate
5.59%