109 Bangor Ln Milton, Delaware
3 bed • 1 bath • 7 guests
Purchase Price
Est. $NaN/mo
$48,577
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $336
- Occupancy
- 40%
$5k
$40k
$80k
$120k
$117,618 | $61,823 | $736 | 43.8% | 3 | 8 | 33 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.87 (60) | Profile | |
$89,805 | $30,781 | $503 | 48.9% | 3 | 9 | 31 | 4 | 2 | $225 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (34) | Profile | |
$88,014 | $46,317 | $381 | 63.2% | 3 | 8 | 12 | 5 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (19) | Profile | |
$62,020 | $41,600 | $316 | 53.8% | 3 | 6 | 46 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile | |
$60,079 | $42,973 | $298 | 55.2% | 3 | 10 | 49 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (71) | Profile |
Seasonality
Break-even
$4,241/mo
Avg profit / month
-$612/mo
Best profit month
Jul $6,739
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.02%
Cap Rate
4.9%