15 Spring Hill Terrace Somerville, Massachusetts
4 bed • 3.5 bath • 12 guests
Monthly Rent
$168,234
Annual Revenue
Median of 25 comps selected by Kelly, creator of this analysis.
- Avg Daily Rate
- $840
- Occupancy
- 55%
$45k
$130k
$210k
$295k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,301
Profit
Revenue
$168,234
Operating Expenses
$51,535
Operating Income
$116,699
Net Effective Rent
$126,000
Profit (Cash Flow)
-$9,301
$22,836
Cash Investment
Renos & Furnishing
$22,736
Setup Costs
$100
Total
$22,836
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-40.72%
Payback Period Days
0