4016 Johnson Ave Hammond, Indiana
3 bed • 1.5 bath • 6 guests
Purchase Price
$38,768
Annual Revenue
Median of 25 comps selected by Sofia, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 44%
$10k
$45k
$80k
$120k
$121,137 | $62,955 | $1,319 | 25.2% | 3 | 10 | 63 | 4 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (1) | Profile | |
$64,417 | $35,072 | $216 | 81.6% | 3 | 6 | 24 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.6 (7) | — | |
$59,316 | $29,886 | $217 | 75% | 3 | 6 | 30 | 3 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (93) | Profile | |
$54,533 | $29,960 | $183 | 81.6% | 3 | 6 | 24 | 3 | 1 | $75 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.76 (115) | Profile | |
$54,313 | $32,204 | $431 | 34.5% | 3 | 7 | 160 | 3 | 3 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (38) | Profile |
Seasonality
Break-even
$2,761/mo
Avg profit / month
$70/mo
Best profit month
Jul $1,807
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.91%
Cap Rate
7.23%