338 Union St Milton, Delaware
5 bed • 1 bath • 13 guests
Purchase Price
Est. $NaN/mo
$95,117
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $791
- Occupancy
- 33%
$10k
$130k
$255k
$390k
$388,010 | $214,517 | $1,706 | 62.3% | 5 | 16 | 26 | 14 | 3 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (11) | Profile | |
$222,362 | $103,985 | $798 | 76.3% | 5 | 15 | 24 | 10 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (4) | Profile | |
$220,593 | $126,265 | $1,012 | 59.7% | 5 | 10 | 20 | 6 | 4 | $495 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$200,399 | $101,154 | $1,261 | 43.5% | 5 | 14 | 95 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (25) | — | |
$189,021 | $106,238 | $839 | 61.7% | 5 | 15 | 30 | 6 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (122) | — |
Seasonality
Break-even
$5,128/mo
Avg profit / month
$2,274/mo
Best profit month
Jul $16,118
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
28.73%
Cap Rate
13.56%