1315 Johnson Rd Daphne, Alabama
3 bed • 2 bath • 6 guests
Purchase Price
$64,188
Annual Revenue
Median of 25 comps selected by Sofia, creator of this analysis.
- Avg Daily Rate
- $348
- Occupancy
- 51%
$5k
$40k
$75k
$110k
$109,128 | $58,478 | $477 | 62.6% | 3 | 8 | 72 | 6 | 2 | $180 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (106) | Profile | |
$108,735 | $75,276 | $541 | 55.1% | 3 | 6 | 44 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (201) | Profile | |
$103,475 | $60,268 | $451 | 62.8% | 3 | 6 | 60 | 3 | 2 | $180 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (91) | Profile | |
$102,560 | $69,656 | $512 | 54.8% | 3 | 6 | 42 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (110) | — | |
$101,355 | $61,368 | $1,148 | 24.2% | 3 | 12 | 51 | 8 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile |
Seasonality
Break-even
$3,793/mo
Avg profit / month
$1,395/mo
Best profit month
Jul $9,729
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
27.7%
Cap Rate
13.31%