123 E Bourne Way Millsboro, Delaware
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$36,267
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $255
- Occupancy
- 39%
$5k
$40k
$70k
$105k
$102,646 | $59,233 | $409 | 68.7% | 3 | 10 | 88 | 7 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (22) | Profile | |
$87,228 | $45,278 | $316 | 75.7% | 3 | 6 | 13 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$75,086 | $27,152 | $337 | 61% | 3 | 6 | 47 | 5 | 1 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (74) | Profile | |
$65,758 | $42,223 | $363 | 49.6% | 3 | 8 | 49 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (78) | — | |
$57,562 | $37,314 | $361 | 43.7% | 3 | 8 | 48 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (38) | — |
Seasonality
Break-even
$3,398/mo
Avg profit / month
-$608/mo
Best profit month
Jul $5,041
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.48%
Cap Rate
4.18%