96 Longfellow Cir Albrightsville, Pennsylvania
3 bed • 4 bath • 6 guests
Purchase Price
Est. $NaN/mo
$62,374
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $368
- Occupancy
- 46%
$10k
$60k
$105k
$155k
$155,284 | $76,906 | $532 | 79.9% | 3 | 8 | 9 | 3 | 2 | $120 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$139,055 | $66,542 | $467 | 81.5% | 3 | 10 | 24 | 8 | 3 | $285 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (62) | Profile | |
$125,895 | $74,234 | $544 | 63.4% | 3 | 10 | 22 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (18) | Profile | |
$105,050 | $50,578 | $863 | 33.4% | 3 | 8 | 11 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$103,202 | $53,942 | $862 | 32.8% | 3 | 10 | 11 | 7 | 2 | $125 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (131) | Profile |
Seasonality
Break-even
$13,170/mo
Avg profit / month
-$8,625/mo
Best profit month
Aug -$5,102
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-22.26%
Cap Rate
1.43%