1282 Harbor Pl East Gull Lake, Minnesota
3 bed • 3 bath • 6 guests
Purchase Price
Est. $NaN/mo
$54,981
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $492
- Occupancy
- 31%
$5k
$45k
$80k
$125k
$121,898 | $67,833 | $662 | 50.5% | 3 | 8 | 63 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (15) | — | |
$119,794 | $57,757 | $687 | 47.8% | 3 | 9 | 15 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (22) | — | |
$105,484 | $54,613 | $511 | 56.6% | 3 | 10 | 35 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$104,187 | $57,606 | $560 | 51% | 3 | 8 | 64 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (38) | Profile | |
$79,366 | $54,444 | $766 | 28.4% | 3 | 10 | 92 | 6 | 1 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile |
Seasonality
Break-even
$6,772/mo
Avg profit / month
-$2,539/mo
Best profit month
Jul $4,525
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.17%
Cap Rate
3.05%