70 Pineknoll Dr Lake Harmony, Pennsylvania
6 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$80,179
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $797
- Occupancy
- 28%
$20k
$65k
$110k
$155k
$155,805 | $124,801 | $1,302 | 32.8% | 6 | 16 | 91 | 11 | 4 | $365 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (68) | Profile | |
$137,131 | $115,125 | $803 | 46.8% | 6 | 16 | 23 | 8 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (153) | Profile | |
$136,473 | $106,199 | $1,003 | 37.3% | 6 | 16 | 76 | 12 | 4 | $104 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (18) | Profile | |
$128,250 | $77,268 | $877 | 40.1% | 6 | 16 | 46 | 10 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (53) | Profile | |
$122,465 | $74,130 | $1,020 | 32.9% | 6 | 16 | 26 | 9 | 4 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (46) | Profile |
Seasonality
Break-even
$6,455/mo
Avg profit / month
$134/mo
Best profit month
Jul $5,137
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.36%
Cap Rate
6.98%