29658 Cobblestone Way Millsboro, Delaware
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$34,152
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $222
- Occupancy
- 42%
$10k
$40k
$75k
$110k
$106,709 | $59,233 | $409 | 71.4% | 3 | 10 | 88 | 7 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (22) | Profile | |
$90,661 | $45,278 | $316 | 78.7% | 3 | 6 | 13 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$66,919 | $31,835 | $256 | 71.7% | 2 | 6 | 25 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (24) | — | |
$52,339 | $16,877 | $287 | 50% | 2 | 6 | 32 | 5 | 1 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.89 (9) | Profile | |
$52,113 | $23,213 | $286 | 49.9% | 2 | 7 | 77 | 4 | 1 | $78 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.48 (25) | Profile |
Seasonality
Break-even
$3,208/mo
Avg profit / month
-$624/mo
Best profit month
Jul $4,332
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.86%
Cap Rate
3.86%