15 Wyantenuck St Great Barrington, Massachusetts
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$76,733
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $545
- Occupancy
- 39%
$5k
$65k
$120k
$185k
$182,737 | $71,870 | $964 | 52% | 4 | 9 | 21 | 5 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (13) | Profile | |
$137,227 | $31,396 | $638 | 59% | 4 | 8 | 49 | 4 | 4 | $300 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (95) | Profile | |
$111,524 | $34,228 | $555 | 55% | 4 | 8 | 41 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (18) | Profile | |
$109,078 | $59,439 | $511 | 58.5% | 4 | 8 | 60 | 4 | 2 | $400 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (38) | Profile | |
$99,793 | $56,694 | $604 | 45.3% | 3 | 6 | 96 | 4 | 2 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile |
Seasonality
Break-even
$4,478/mo
Avg profit / month
$1,475/mo
Best profit month
Aug $6,329
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.65%
Cap Rate
11.87%