26356 Pine Cone Dr Millsboro, Delaware
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$55,371
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $402
- Occupancy
- 38%
$5k
$35k
$70k
$105k
$102,391 | $40,028 | $497 | 56.5% | 4 | 14 | 38 | 8 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (31) | Profile | |
$102,155 | $59,233 | $409 | 68.4% | 3 | 10 | 88 | 7 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (22) | Profile | |
$68,912 | $25,031 | $504 | 37.5% | 3 | 10 | 58 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (33) | Profile | |
$68,171 | $49,800 | $576 | 32.4% | 4 | 12 | 52 | 4 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (35) | — | |
$65,393 | $42,223 | $363 | 49.3% | 3 | 8 | 49 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (78) | — |
Seasonality
Break-even
$4,299/mo
Avg profit / month
-$183/mo
Best profit month
Jul $8,153
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.72%
Cap Rate
6.18%