40 Vestal St Fall River, Massachusetts
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$70,118
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $434
- Occupancy
- 44%
$15k
$75k
$135k
$195k
$195,200 | $92,502 | $671 | 79.7% | 3 | 6 | 19 | 4 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (23) | Profile | |
$155,427 | $56,372 | $944 | 45.1% | 3 | 8 | 43 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (15) | Profile | |
$107,217 | $61,793 | $782 | 37.5% | 3 | 6 | 86 | 3 | 3 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (30) | Profile | |
$93,555 | $60,006 | $692 | 37.1% | 3 | 6 | 91 | 1 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$91,126 | $69,129 | $919 | 27.2% | 3 | 8 | 86 | 4 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.87 (131) | Profile |
Seasonality
Break-even
$4,785/mo
Avg profit / month
$803/mo
Best profit month
Jul $7,553
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.23%
Cap Rate
9.06%