property-location

37258 Jasper View Ln Millsboro, Delaware

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$53,492

Annual Revenue

Median of 16 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$460
Occupancy
32%

$5k

$25k

$45k

$70k

Waterfront Sunset View Family Beach House
$68,833
$25,031
$504
37.4%
3105862$150❌❌❌Yes / Yes❌⭐️ 5 (33)Profile
Stunning waterfront home beach pools pet friendly!
$68,100
$49,800
$576
32.4%
4125244$0✅❌✅Yes / Yes❌⭐️ 2.4 (35)

—

Lovely home beach family fun pools pet friendly!
$65,340
$42,223
$363
49.3%
384933$0✅❌✅Yes / Yes❌⭐️ 2.45 (78)

—

Stunning-waterfront beach pools family fun & pets!
$60,963
$42,733
$525
31.8%
4125644$0✅❌✅Yes / Yes❌⭐️ 2.4 (49)

—

Indian Harbor Villa: Beachside with Private W/D
$60,748
$25,306
$484
34.4%
485152$0❌❌❌Yes / Yes❌⭐️ 2.75 (4)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,854/mo

Avg profit / month

$218/mo

Best profit month

Jul $8,466

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

5.08%

Cap Rate

7.58%

Profit (Cummulative)

$2,618

$3,070

$8,500

$9,375

$1,466

Total Gain

$16,529

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.