614 Lavender Ln Pennsylvania
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$62,837
Annual Revenue
Median of 24 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $546
- Occupancy
- 32%
$5k
$70k
$135k
$205k
$206,229 | $161,567 | $967 | 58.4% | 5 | 16 | 36 | 11 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (65) | Profile | |
$103,902 | $64,945 | $706 | 40.3% | 4 | 10 | 50 | 6 | 2 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 0 (0) | Profile | |
$99,299 | $64,800 | $1,100 | 24.7% | 4 | 10 | 14 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.5 (1) | — | |
$91,472 | $70,829 | $624 | 40.1% | 4 | 12 | 55 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$85,603 | $48,387 | $357 | 65.7% | 3 | 7 | 29 | 4 | 2 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile |
Seasonality
Break-even
$6,447/mo
Avg profit / month
-$1,686/mo
Best profit month
Jul $2,556
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.17%
Cap Rate
4.03%