property-location

132 Sawyer Rd Milford, DE

5 bed • 3 bath • 14 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$84,260

Annual Revenue

Median of 24 comps selected by Mark, creator of this analysis.

$5k

$50k

$95k

$145k

Green Street Costal Retreat
$141,889
$1,267
31%
514163.52$134❌❌❌Yes / Yes❌⭐️ 5 (6)Profile
Beach View, Multiple Outdoor Spaces! Milford Haven
$134,148
$690
31%
59123.54$713❌❌❌Yes / Yes❌⭐️ 4.89 (45)Profile
THE RIVERHOUSE @ THE TURF
$123,455
$737
43%
6131632$317❌❌✅Yes / Yes❌⭐️ 4.95 (141)Profile
Broadkill Beach Therapy
$119,866
$641
44%
561043$300❌❌✅Yes / Yes❌⭐️ 4.93 (58)Profile
BILLS PLACE at DE TURF Complex *NEW HOST*
$116,141
$417
78%
371022$310❌❌❌Yes / Yes❌⭐️ 4.98 (59)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$10,078/mo

Avg profit / month

-$1,315/mo

Best profit month

Jul $3,374

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-3.8%

Cap Rate

5.6%

Profit (Cummulative)

-$15,782

$13,630

$12,750

$41,621

$3,155

Total Gain

$42,623

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.