78 Chapman Cir Albrightsville, Pennsylvania
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$50,048
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $325
- Occupancy
- 42%
$15k
$50k
$90k
$135k
$131,942 | $95,607 | $577 | 62.7% | 3 | 6 | 33 | 3 | 2 | $185 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (214) | Profile | |
$91,201 | $69,598 | $490 | 51% | 3 | 6 | 41 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$85,195 | $45,762 | $302 | 77.2% | 3 | 5 | 39 | 3 | 1 | $100 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (157) | Profile | |
$60,035 | $47,769 | $410 | 40.1% | 3 | 8 | 25 | 4 | 2 | $227 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (239) | Profile | |
$59,128 | $33,561 | $198 | 81.6% | 3 | 6 | 10 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.47 (36) | Profile |
Seasonality
Break-even
$3,754/mo
Avg profit / month
$218/mo
Best profit month
Aug $3,298
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.25%
Cap Rate
7.62%