20162 Whitaker Way Millsboro, Delaware

2 bed • 2.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

$35,157

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$35k

$65k

$95k


Bella Beach Hill	$92,201	$45,278	$316	80%	3	6	13	3	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (16)	Profile
Windswept Dr Condo in a quiet golf course community close to Rehoboth Beach	$68,178	$31,835	$256	73.1%	2	6	25	3	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 2.5 (24)	—
Deck & Indian River Bay Views: Coastal Cottage	$53,528	$23,213	$286	51.3%	2	7	77	4	1	$78	❌	❌	❌	Yes / Yes	❌	⭐️ 4.48 (25)	Profile
Piling Place Sun Retreats Resort	$53,499	$16,877	$287	51.2%	2	6	32	5	1	$0	✅	❌	❌	No / No	❌	⭐️ 4.89 (9)	Profile
Hobbs & Rose \| A Peaceful Cottage Escape	$52,583	$37,287	$236	61.1%	2	4	61	2	1	$110	❌	❌	✅	No / No	❌	⭐️ 5 (255)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,476/mo

Avg profit / month

-$43/mo

Best profit month

Jul $6,538

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.03%

Cap Rate

6.55%

Return on Investment

16.69%