31041 Spring Loop Pequot Lakes, Minnesota
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$51,780
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $389
- Occupancy
- 36%
$10k
$40k
$75k
$115k
$111,514 | $57,191 | $515 | 59.3% | 4 | 10 | 57 | 9 | 4 | $310 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile | |
$96,594 | $62,998 | $495 | 53.5% | 3 | 7 | 71 | 6 | 1 | $232 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (14) | Profile | |
$74,804 | $42,635 | $364 | 56.2% | 3 | 6 | 76 | 4 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (46) | Profile | |
$72,215 | $12,137 | $805 | 24.6% | 4 | 12 | 114 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$67,014 | $33,287 | $366 | 50.1% | 2 | 6 | 63 | 3 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (14) | — |
Seasonality
Break-even
$4,792/mo
Avg profit / month
-$1,210/mo
Best profit month
Jul $4,769
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.27%
Cap Rate
3.84%