1 Patterson Rd Lenox, Massachusetts
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$39,743
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $327
- Occupancy
- 33%
$5k
$25k
$50k
$80k
$76,787 | $24,657 | $369 | 57% | 1 | 2 | 97 | 1 | 1 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (64) | Profile | |
$63,886 | $26,925 | $361 | 48.4% | 2 | 3 | 63 | 2 | 1 | $75 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (43) | Profile | |
$59,438 | $13,549 | $558 | 29.2% | 2 | 4 | 53 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$47,484 | $28,107 | $224 | 58% | 2 | 4 | 82 | 2 | 1 | $105 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (141) | Profile | |
$47,233 | $28,154 | $400 | 32.3% | 2 | 4 | 69 | 2 | 1 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (184) | Profile |
Seasonality
Break-even
$3,752/mo
Avg profit / month
-$1,005/mo
Best profit month
Aug $821
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.07%
Cap Rate
3.29%