216 Cedar St New Bedford, Massachusetts
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$46,250
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $322
- Occupancy
- 39%
$10k
$35k
$60k
$85k
$84,475 | $58,001 | $1,252 | 18.5% | 4 | 11 | 43 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (17) | — | |
$67,052 | $48,132 | $301 | 61% | 4 | 8 | 41 | 4 | 1 | $160 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.86 (106) | Profile | |
$63,919 | $33,368 | $325 | 53.9% | 3 | 6 | 24 | 4 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.94 (126) | Profile | |
$62,970 | $33,680 | $391 | 44.1% | 2 | 8 | 54 | 5 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.67 (58) | Profile | |
$60,692 | $39,043 | $227 | 73.3% | 2 | 4 | 59 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (87) | Profile |
Seasonality
Break-even
$4,332/mo
Avg profit / month
-$914/mo
Best profit month
Jul $3,215
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.16%
Cap Rate
4.16%