1572 Main Rd Granville, Massachusetts
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$69,728
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $469
- Occupancy
- 41%
$15k
$100k
$180k
$270k
$270,326 | $137,709 | $1,580 | 46.9% | 4 | 11 | 9 | 10 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$184,422 | $112,663 | $1,319 | 38.3% | 4 | 12 | 52 | 9 | 3 | $350 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (64) | Profile | |
$144,657 | $67,460 | $603 | 65.7% | 4 | 10 | 20 | 7 | 2 | $350 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (135) | Profile | |
$82,598 | $42,628 | $713 | 31.7% | 4 | 16 | 99 | 0 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (23) | Profile | |
$81,892 | $52,827 | $562 | 39.9% | 3 | 6 | 71 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (94) | Profile |
Seasonality
Break-even
$5,563/mo
Avg profit / month
$5,604/mo
Best profit month
Aug $13,989
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
84.74%
Cap Rate
27.76%