74 Sundance Rd Effort, Pennsylvania
5 bed • 3.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$83,246
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $747
- Occupancy
- 31%
$10k
$85k
$165k
$250k
$246,980 | $125,241 | $1,750 | 38.7% | 5 | 16 | 58 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (4) | — | |
$136,389 | $64,090 | $817 | 45.8% | 5 | 14 | 20 | 7 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (64) | Profile | |
$132,409 | $102,148 | $619 | 58.6% | 5 | 14 | 40 | 8 | 3 | $325 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (262) | Profile | |
$131,309 | $104,044 | $832 | 43.3% | 5 | 15 | 37 | 11 | 3 | $360 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (215) | Profile | |
$103,406 | $84,541 | $1,310 | 21.6% | 5 | 16 | 47 | 8 | 3 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (49) | Profile |
Seasonality
Break-even
$4,734/mo
Avg profit / month
$1,326/mo
Best profit month
Jul $6,726
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.8%
Cap Rate
10.86%