25866 Sandpiper Ct Millsboro, Delaware
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$37,558
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $282
- Occupancy
- 37%
$5k
$40k
$70k
$105k
$104,324 | $59,233 | $409 | 69.8% | 3 | 10 | 88 | 7 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (22) | Profile | |
$76,600 | $27,152 | $337 | 62.2% | 3 | 6 | 47 | 5 | 1 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (74) | Profile | |
$72,339 | $42,150 | $347 | 57.1% | 3 | 10 | 103 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (42) | Profile | |
$67,004 | $42,223 | $363 | 50.5% | 3 | 8 | 49 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (78) | — | |
$58,778 | $37,314 | $361 | 44.6% | 3 | 8 | 48 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (38) | — |
Seasonality
Break-even
$3,663/mo
Avg profit / month
-$723/mo
Best profit month
Jul $5,232
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.11%
Cap Rate
4.08%