36961 S Silver Sands Dr Bethany Beach, Delaware
5 bed • 1 bath • 12 guests
Purchase Price
Est. $NaN/mo
$62,665
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $663
- Occupancy
- 26%
$0k
$70k
$140k
$220k
$216,894 | $157,562 | $2,193 | 27.1% | 5 | 15 | 77 | 8 | 5 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.43 (7) | Profile | |
$216,842 | $126,467 | $1,587 | 37.4% | 5 | 14 | 73 | 8 | 5 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (57) | Profile | |
$175,910 | $24,826 | $1,512 | 31.9% | 5 | 14 | 108 | 10 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.25 (4) | Profile | |
$172,276 | $108,722 | $842 | 56% | 5 | 12 | 28 | 7 | 4 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (23) | Profile | |
$96,311 | $52,271 | $448 | 58.9% | 5 | 15 | 7 | 6 | 2 | $255 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (12) | Profile |
Seasonality
Break-even
$4,511/mo
Avg profit / month
$264/mo
Best profit month
Jul $9,193
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.68%
Cap Rate
7.53%