33638 Anderson Ct Crosslake, Minnesota
2 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
$60,557
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $432
- Occupancy
- 38%
$15k
$50k
$85k
$125k
$125,738 | $35,269 | $679 | 50.7% | 3 | 10 | 70 | 5 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile | |
$122,862 | $95,152 | $771 | 43.6% | 3 | 10 | 58 | 6 | 2 | $350 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (144) | Profile | |
$107,278 | $80,781 | $664 | 44.2% | 3 | 10 | 59 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$100,373 | $72,657 | $799 | 34.4% | 3 | 12 | 58 | 0 | 2 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 0 (1) | — | |
$85,547 | $41,463 | $296 | 79.1% | 3 | 7 | 26 | 4 | 2 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (169) | Profile |
Seasonality
Break-even
$5,949/mo
Avg profit / month
-$1,631/mo
Best profit month
Jul $4,522
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.95%
Cap Rate
3.84%