910 Venue Rd E East Stroudsburg, Pennsylvania
6 bed • 3 bath • 14 guests
Purchase Price
Est. $NaN/mo
$165,037
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,269
- Occupancy
- 36%
$20k
$95k
$170k
$250k
$250,623 | $140,537 | $1,411 | 48.7% | 6 | 16 | 34 | 10 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (36) | Profile | |
$222,849 | $170,469 | $1,426 | 42.8% | 6 | 16 | 68 | 8 | 4 | $349 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (183) | Profile | |
$191,575 | $151,154 | $1,794 | 29.3% | 6 | 14 | 66 | 7 | 6 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$190,154 | $148,855 | $1,494 | 34.9% | 6 | 16 | 58 | 11 | 5 | $349 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (96) | Profile | |
$184,821 | $142,162 | $1,555 | 32.6% | 6 | 14 | 73 | 8 | 6 | $450 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.94 (101) | Profile |
Seasonality
Break-even
$5,408/mo
Avg profit / month
$4,287/mo
Best profit month
Jul $12,926
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
57.12%
Cap Rate
21.27%