1624 Graydon Ave Brainerd, Minnesota
4 bed • 5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$72,291
Annual Revenue
Median of 24 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $690
- Occupancy
- 29%
$5k
$55k
$105k
$160k
$159,519 | $107,276 | $1,868 | 23.4% | 4 | 13 | 64 | 8 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$158,185 | $71,039 | $770 | 56.3% | 4 | 12 | 19 | 8 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (43) | Profile | |
$143,177 | $72,233 | $788 | 49.8% | 4 | 13 | 35 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (28) | — | |
$113,910 | $67,223 | $1,464 | 21.3% | 4 | 13 | 96 | 9 | 3 | $485 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (11) | Profile | |
$106,519 | $87,006 | $907 | 32.2% | 4 | 10 | 89 | 9 | 3 | $385 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (158) | Profile |
Seasonality
Break-even
$4,495/mo
Avg profit / month
$1,529/mo
Best profit month
Aug $9,402
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.42%
Cap Rate
12.06%