71 S Lake Dr Lake Harmony, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$46,158
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $395
- Occupancy
- 32%
$10k
$35k
$65k
$95k
$96,392 | $69,869 | $467 | 56.5% | 3 | 9 | 27 | 4 | 2 | $90 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (367) | Profile | |
$79,744 | $66,622 | $634 | 34.4% | 3 | 10 | 51 | 6 | 3 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (96) | Profile | |
$69,747 | $36,669 | $409 | 46.8% | 3 | 6 | 31 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (62) | Profile | |
$68,289 | $57,010 | $544 | 34.4% | 3 | 10 | 50 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (43) | — | |
$61,288 | $46,513 | $360 | 46.6% | 3 | 10 | 79 | 6 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (103) | Profile |
Seasonality
Break-even
$5,006/mo
Avg profit / month
-$1,829/mo
Best profit month
Aug $634
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.28%
Cap Rate
2.79%