32851 Greens Way Long Neck, Delaware
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$35,943
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $278
- Occupancy
- 35%
$5k
$40k
$70k
$105k
$103,736 | $59,233 | $409 | 69.5% | 3 | 10 | 88 | 7 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (22) | Profile | |
$76,070 | $27,152 | $337 | 61.8% | 3 | 6 | 47 | 5 | 1 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (74) | Profile | |
$71,864 | $42,150 | $347 | 56.8% | 3 | 10 | 103 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (42) | Profile | |
$58,352 | $37,314 | $361 | 44.3% | 3 | 8 | 48 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (38) | — | |
$57,758 | $39,024 | $328 | 48.3% | 3 | 8 | 23 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (66) | — |
Seasonality
Break-even
$3,377/mo
Avg profit / month
-$557/mo
Best profit month
Jul $5,153
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.77%
Cap Rate
4.35%