256 Great Barrington Rd West Stockbridge, Massachusetts
5 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$70,657
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $731
- Occupancy
- 26%
$10k
$115k
$220k
$335k
$333,344 | $243,003 | $1,560 | 58.6% | 5 | 10 | 53 | 6 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (47) | Profile | |
$210,506 | $100,064 | $901 | 64% | 5 | 12 | 40 | 9 | 2 | $365 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (41) | Profile | |
$90,107 | $65,827 | $1,602 | 15.4% | 5 | 12 | 75 | 6 | 4 | $450 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$80,946 | $59,152 | $559 | 39.6% | 5 | 12 | 73 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.52 (44) | Profile | |
$77,559 | $63,480 | $1,306 | 16.3% | 5 | 12 | 67 | 5 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (60) | — |
Seasonality
Break-even
$4,425/mo
Avg profit / month
$1,185/mo
Best profit month
Aug $5,398
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.51%
Cap Rate
10.8%