29 Pitcher Ave Medford, Massachusetts
4 bed • 2 bath • 10 guests
Monthly Rent
$98,711
Annual Revenue
Median of 25 comps selected by Ulrich, creator of this analysis.
- Avg Daily Rate
- $514
- Occupancy
- 53%
$15k
$85k
$160k
$235k
$234,162 | $85,975 | $1,194 | 53.7% | 4 | 16 | 29 | 9 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile | |
$210,206 | $104,362 | $1,166 | 49.4% | 5 | 10 | 28 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (32) | Profile | |
$167,466 | $115,084 | $815 | 56.3% | 4 | 10 | 60 | 7 | 4 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (355) | Profile | |
$157,011 | $65,999 | $682 | 63% | 4 | 10 | 47 | 5 | 1 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.74 (411) | Profile | |
$151,194 | $108,632 | $864 | 47.9% | 4 | 12 | 30 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (52) | Profile |
Seasonality
Break-even
$8,433/mo
Avg profit / month
-$207/mo
Best profit month
Jul $5,699
-$2,486
Profit
Revenue
$98,711
Operating Expenses
$35,197
Operating Income
$63,514
Net Effective Rent
$66,000
Profit (Cash Flow)
-$2,486
$10,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-23.45%
Payback Period Days
0