29 Pitcher Ave Medford, Massachusetts
4 bed • 1 bath • 8 guests
Monthly Rent
$97,563
Annual Revenue
Median of 25 comps selected by Ulrich, creator of this analysis.
- Avg Daily Rate
- $517
- Occupancy
- 52%
$15k
$80k
$150k
$225k
$225,528 | $69,899 | $1,206 | 51.2% | 4 | 16 | 28 | 9 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile | |
$199,095 | $88,175 | $1,146 | 47.6% | 5 | 10 | 26 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$161,619 | $111,515 | $804 | 55.1% | 4 | 10 | 62 | 7 | 4 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (355) | Profile | |
$155,997 | $67,437 | $683 | 62.5% | 4 | 10 | 48 | 5 | 1 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.74 (411) | Profile | |
$152,711 | $110,002 | $855 | 48.9% | 4 | 12 | 28 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (51) | Profile |
Seasonality
Break-even
$8,492/mo
Avg profit / month
-$611/mo
Best profit month
Jul $5,475
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-43.84%
Payback Period Days
0