21 Burnside Dr Swansea, Massachusetts
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$65,496
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $378
- Occupancy
- 47%
$15k
$45k
$75k
$110k
$109,505 | $49,789 | $531 | 56.6% | 2 | 5 | 23 | 3 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.9 (82) | Profile | |
$88,416 | $55,527 | $534 | 45.4% | 2 | 4 | 70 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (61) | Profile | |
$79,790 | $47,130 | $394 | 55.5% | 3 | 6 | 43 | 4 | 1 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (73) | Profile | |
$79,459 | $33,904 | $323 | 67.4% | 3 | 6 | 41 | 4 | 1 | $190 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (67) | Profile | |
$74,975 | $38,533 | $438 | 46.9% | 2 | 6 | 65 | 4 | 1 | $225 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (227) | Profile |
Seasonality
Break-even
$4,875/mo
Avg profit / month
$17/mo
Best profit month
Jul $3,656
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.72%
Cap Rate
6.79%