16 Bartlett St Somerville, Massachusetts
3 bed • 3.5 bath • 12 guests
Monthly Rent
$4,317
Zestimate
$121,965
Annual Revenue
Median of 25 comps selected by Sonya, creator of this analysis.
- Avg Daily Rate
- $615
- Occupancy
- 54%
$20k
$80k
$135k
$200k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,897
Profit
Revenue
$121,965
Operating Expenses
$40,662
Operating Income
$81,303
Net Effective Rent
$88,200
Profit (Cash Flow)
-$6,897
$16,820
Cash Investment
Renos & Furnishing
$16,720
Setup Costs
$100
Total
$16,820
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-41%
Payback Period Days
0
Property Overview
Loading...