36 North St Great Barrington, Massachusetts
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$76,652
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $466
- Occupancy
- 45%
$5k
$45k
$85k
$125k
$124,218 | $90,640 | $671 | 50.7% | 3 | 14 | 34 | 6 | 2 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (138) | Profile | |
$119,637 | $37,411 | $592 | 55.4% | 3 | 6 | 38 | 5 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$107,825 | $81,336 | $703 | 42% | 3 | 8 | 38 | 4 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (76) | Profile | |
$105,324 | $76,306 | $837 | 34.5% | 3 | 6 | 101 | 3 | 2 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (79) | Profile | |
$99,176 | $67,016 | $378 | 72% | 3 | 6 | 41 | 3 | 1 | $175 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (26) | Profile |
Seasonality
Break-even
$4,435/mo
Avg profit / month
$1,216/mo
Best profit month
Aug $4,732
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
19.17%
Cap Rate
10.91%