property-location

3101 Caitlins Way Millsboro, Delaware

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$36,994

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$283
Occupancy
36%

$5k

$35k

$70k

$105k

Family fun home with pool close to beach
$101,565
$59,233
$409
68%
3108873$0✅❌❌No / No❌⭐️ 4.95 (22)Profile
Bella Beach Hill
$86,314
$45,278
$316
74.9%
361332$0❌❌❌Yes / Yes❌⭐️ 5 (16)Profile
Resort Townhome-Bethany Beach
$73,310
$18,140
$367
54.7%
381152$225✅❌✅Yes / Yes✅⭐️ 5 (15)Profile
Lovely home beach family fun pools pet friendly!
$64,954
$42,223
$363
49%
384933$0✅❌✅Yes / Yes❌⭐️ 2.45 (78)

—

Bay front retreat - beach pools pet friendly!
$56,777
$37,314
$361
43.1%
384832$0✅❌✅Yes / Yes❌⭐️ 2.45 (38)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,369/mo

Avg profit / month

-$461/mo

Best profit month

Jul $5,428

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.25%

Cap Rate

4.73%

Profit (Cummulative)

-$5,537

$2,702

$8,500

$8,250

$1,047

Total Gain

$6,461

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.