property-location

17245 Honey Blossom Ln Milton, Delaware

3 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$42,149

Annual Revenue

Median of 24 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$311
Occupancy
37%

$5k

$40k

$80k

$120k

Dock Waterfront Fire Pit Rare Find Grill
$120,395
$61,823
$736
44.8%
383342$0❌❌❌No / Yes❌⭐️ 4.87 (60)Profile
Coastal Retreat | Lakefront | Pool | Hidden Gem
$91,622
$30,781
$503
49.9%
393142$225✅❌❌Yes / Yes❌⭐️ 5 (34)Profile
House• Private Yard • Family Friendly•Near Beaches
$60,946
$42,973
$298
56%
3104962$0❌❌✅Yes / Yes❌⭐️ 4.92 (71)Profile
Lewes Crest Retreat | Bike Trail Access & Pool
$57,450
$30,845
$311
50.7%
383352$0✅❌❌Yes / Yes❌⭐️ 4.84 (44)Profile
Modern Coastal Condo | Minutes To Beach | Pool
$57,360
$27,989
$387
40.6%
3106962$200✅❌❌Yes / Yes❌⭐️ 4.91 (116)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,616/mo

Avg profit / month

-$254/mo

Best profit month

Jul $6,557

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-2.37%

Cap Rate

5.73%

Profit (Cummulative)

-$3,043

$2,946

$8,250

$8,997

$1,210

Total Gain

$10,110

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.