113 Ducharme St Mackinaw City, Michigan
2 bed • 3 bath • 4 guests
Purchase Price
Est. $NaN/mo
$58,408
Annual Revenue
Median of 19 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $327
- Occupancy
- 49%
$15k
$60k
$100k
$150k
$147,725 | $74,690 | $589 | 68.7% | 2 | 6 | 71 | 2 | 1 | $0 | ✅ | ❌ | ✅ | No / Yes | ❌ | ⭐️ 1.7 (118) | — | |
$136,144 | $65,783 | $539 | 69.2% | 3 | 8 | 67 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (58) | — | |
$132,305 | $49,045 | $587 | 61.7% | 3 | 10 | 53 | 4 | 2 | $275 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (52) | Profile | |
$104,747 | $49,032 | $485 | 59.2% | 3 | 10 | 63 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (37) | — | |
$79,683 | $40,197 | $604 | 36.1% | 3 | 6 | 43 | 3 | 2 | $275 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (34) | Profile |
Seasonality
Break-even
$3,916/mo
Avg profit / month
$743/mo
Best profit month
Jul $7,534
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.19%
Cap Rate
9.72%