The purchase
Purchase price
$
Down payment25% down, 75% LTV
%
Rate6.5%
Term
Credit score
The revenue
Average nightly rate$59,634 / yr
$
Occupancy42%
Seeded from the Poconos capture, spring 2026 window
The running costs
Operating expenses
Management, cleaning, utilities and supplies. Taxes, insurance and the loan sit separately.