13887 W Torch River Rd Rapid City, Michigan
4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$88,234
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $868
- Occupancy
- 28%
$5k
$85k
$165k
$250k
$248,390 | $69,990 | $1,808 | 37.6% | 4 | 8 | 84 | 5 | 2 | $450 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (16) | Profile | |
$193,393 | $34,313 | $1,672 | 31.7% | 5 | 12 | 50 | 9 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$166,422 | $78,568 | $1,270 | 35.9% | 4 | 8 | 115 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (29) | — | |
$159,076 | $94,711 | $1,432 | 30.4% | 3 | 10 | 85 | 8 | 2 | $256 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.65 (49) | Profile | |
$137,108 | $99,125 | $1,055 | 35.6% | 4 | 12 | 48 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile |
Seasonality
Break-even
$9,217/mo
Avg profit / month
-$3,553/mo
Best profit month
Jul $4,449
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.19%
Cap Rate
3.19%