34477 Gasink Rd Pequot Lakes, Minnesota

3 bed • 3 bath • 6 guests

Purchase Price

Est. $NaN/mo

$68,263

Median of 24 comps selected by Bill, creator of this analysis.

$10k

$45k

$85k

$120k


North Woods Cabin Luxury Retreat with Sauna	$121,294	$92,423	$1,788	18.6%	4	9	54	7	4	$350	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (25)	Profile
Terry’s Lakeside Retreat sand beach/hot tub	$118,403	$35,269	$679	47.7%	3	10	70	5	2	$200	❌	✅	❌	Yes / Yes	❌	⭐️ 5 (21)	Profile
Private Lake Fall fires \| Hot tub & Sauna	$117,518	$95,152	$771	41.7%	3	10	58	6	2	$350	❌	✅	❌	Yes / Yes	❌	⭐️ 4.99 (144)	Profile
Very Rare Privacy: 25 acres on a spring-fed lake in the Whitefish Chain.	$110,352	$84,545	$1,659	18.2%	4	10	54	4	4	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (22)	—
Summer oasis w/NEW HOT TUB overlooking Fawn Lake with private beach SUPs/Kayaks	$102,648	$80,781	$664	42.3%	3	10	59	5	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (31)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$7,120/mo

Avg profit / month

-$1,764/mo

Best profit month

Jul $7,177

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.61%

Cap Rate

4.22%

Return on Investment

6.36%