33566 Windswept Dr Millsboro, Delaware
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$43,205
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $303
- Occupancy
- 39%
$5k
$35k
$70k
$105k
$102,929 | $59,233 | $409 | 68.9% | 3 | 10 | 88 | 7 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (22) | Profile | |
$65,968 | $42,223 | $363 | 49.7% | 3 | 8 | 49 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (78) | — | |
$64,309 | $31,835 | $256 | 68.9% | 2 | 6 | 25 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (24) | — | |
$57,767 | $37,314 | $361 | 43.8% | 3 | 8 | 48 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (38) | — | |
$57,229 | $39,024 | $328 | 47.9% | 3 | 8 | 23 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (66) | — |
Seasonality
Break-even
$3,687/mo
Avg profit / month
-$529/mo
Best profit month
Jul $5,525
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.48%
Cap Rate
4.76%