827 Scott St Stroudsburg, Pennsylvania
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$86,425
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $566
- Occupancy
- 42%
$5k
$55k
$105k
$160k
$156,970 | $124,484 | $1,208 | 35.6% | 4 | 10 | 57 | 10 | 3 | $295 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (198) | Profile | |
$146,160 | $122,336 | $1,026 | 39% | 4 | 16 | 20 | 11 | 2 | $399 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.75 (143) | Profile | |
$141,787 | $115,647 | $888 | 43.8% | 4 | 12 | 54 | 9 | 3 | $309 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (138) | Profile | |
$128,343 | $96,669 | $613 | 57.3% | 4 | 10 | 33 | 4 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.15 (7) | — | |
$115,393 | $88,439 | $498 | 63.5% | 4 | 10 | 41 | 7 | 2 | $245 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (185) | Profile |
Seasonality
Break-even
$4,592/mo
Avg profit / month
$1,976/mo
Best profit month
Jul $7,828
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.35%
Cap Rate
13.72%