35207 Wright Way Millsboro, Delaware
6 bed • 1 bath • 16 guests
Purchase Price
Est. $NaN/mo
$85,656
Annual Revenue
Median of 9 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $770
- Occupancy
- 30%
$15k
$235k
$455k
$690k
$688,028 | $545,415 | $9,702 | 19.4% | 6 | 14 | 96 | 10 | 6 | $0 | ✅ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 5 (2) | Profile | |
$224,952 | $106,251 | $988 | 62.4% | 6 | 14 | 12 | 7 | 6 | $495 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$113,726 | $76,794 | $956 | 32.6% | 6 | 15 | 11 | 7 | 6 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (4) | Profile | |
$92,445 | $43,543 | $868 | 29.2% | 6 | 16 | 96 | 10 | 4 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (24) | Profile | |
$85,656 | $22,142 | $626 | 37.5% | 5 | 10 | 40 | 6 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (10) | Profile |
Seasonality
Break-even
$4,577/mo
Avg profit / month
$481/mo
Best profit month
Jul $9,940
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.14%
Cap Rate
8.18%