5951 Milford Rd East Stroudsburg, Pennsylvania
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$59,523
Annual Revenue
Median of 18 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $431
- Occupancy
- 38%
$25k
$80k
$135k
$200k
$196,706 | $136,267 | $1,264 | 42.6% | 4 | 16 | 111 | 11 | 3 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (157) | Profile | |
$179,963 | $147,085 | $1,245 | 39.6% | 4 | 12 | 18 | 8 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (71) | Profile | |
$173,802 | $88,461 | $936 | 50.9% | 4 | 12 | 32 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$171,863 | $125,085 | $788 | 59.7% | 4 | 12 | 39 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (64) | Profile | |
$137,014 | $108,725 | $758 | 49.5% | 4 | 8 | 37 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (81) | Profile |
Seasonality
Break-even
$6,144/mo
Avg profit / month
-$1,594/mo
Best profit month
Jul $2,460
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.19%
Cap Rate
4.01%