153 State Rd Great Barrington, Massachusetts
4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$93,718
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $635
- Occupancy
- 40%
$10k
$80k
$145k
$215k
$215,099 | $100,064 | $901 | 65.4% | 5 | 12 | 40 | 9 | 2 | $365 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (41) | Profile | |
$144,659 | $72,980 | $609 | 65% | 4 | 6 | 18 | 5 | 3 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (17) | Profile | |
$133,125 | $31,396 | $638 | 57.2% | 4 | 8 | 49 | 4 | 4 | $300 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (95) | Profile | |
$130,598 | $83,341 | $1,468 | 24.4% | 4 | 12 | 99 | 5 | 4 | $375 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (58) | Profile | |
$118,797 | $56,988 | $493 | 66.1% | 4 | 7 | 80 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (116) | Profile |
Seasonality
Break-even
$5,607/mo
Avg profit / month
$3,835/mo
Best profit month
Aug $10,925
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
48.34%
Cap Rate
18.25%