96 S Lake Dr Lake Harmony, Pennsylvania

3 bed • 3 bath • 6 guests

Purchase Price

Est. $NaN/mo

$47,452

Median of 25 comps selected by Mark, creator of this analysis.

$10k

$45k

$75k

$110k


Lakefront Cabin w/ Hot Tub Views and Fireplace	$107,670	$80,777	$584	50.5%	3	4	44	5	2	$195	❌	✅	✅	Yes / Yes	❌	⭐️ 4.94 (230)	Profile
Vista View Cabin \| HOT TUB \| Lake Access!	$96,387	$69,869	$467	56.5%	3	9	27	4	2	$90	❌	✅	❌	Yes / Yes	❌	⭐️ 4.97 (367)	Profile
Luxury Spa Retreat w/ Sauna•Hot Tub•Golf•Lake Club	$79,739	$66,622	$634	34.4%	3	10	51	6	3	$275	✅	✅	✅	Yes / Yes	❌	⭐️ 4.97 (96)	Profile
Cozy Log Cabin \| Backyard Firepit \| Dog Friendly	$71,021	$53,362	$354	55%	3	8	50	6	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.95 (60)	Profile
Luxury A-Frame: Hot Tub Fire Pit Lake Access EV	$69,741	$36,669	$409	46.7%	3	6	31	4	2	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.97 (62)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$11,777/mo

Avg profit / month

-$8,375/mo

Best profit month

Aug -$5,737

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-24.13%

Cap Rate

Return on Investment

-7.19%