31105 Crepe Myrtle Dr Millsboro, Delaware
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$31,842
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $252
- Occupancy
- 35%
$5k
$25k
$45k
$65k
$64,026 | $31,835 | $256 | 68.6% | 2 | 6 | 25 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (24) | — | |
$63,261 | $30,900 | $362 | 47.9% | 2 | 6 | 80 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (10) | Profile | |
$49,912 | $37,287 | $236 | 58% | 2 | 4 | 61 | 2 | 1 | $110 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (255) | Profile | |
$49,673 | $16,877 | $287 | 47.5% | 2 | 6 | 32 | 5 | 1 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.89 (9) | Profile | |
$48,861 | $23,213 | $286 | 46.8% | 2 | 7 | 77 | 4 | 1 | $78 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.48 (25) | Profile |
Seasonality
Break-even
$3,325/mo
Avg profit / month
-$961/mo
Best profit month
Jul $3,571
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.59%
Cap Rate
2.76%