4077 Michigan Trail Kewadin, Michigan
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$54,785
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $504
- Occupancy
- 30%
$5k
$35k
$65k
$95k
$92,869 | $59,672 | $773 | 32.9% | 3 | 12 | 72 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (11) | — | |
$91,885 | $32,201 | $493 | 51.1% | 3 | 6 | 36 | 3 | 2 | $181 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (67) | Profile | |
$90,175 | $58,025 | $750 | 33% | 3 | 13 | 68 | 9 | 3 | $325 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (36) | Profile | |
$84,987 | $32,581 | $466 | 49.9% | 3 | 5 | 86 | 4 | 1 | $412 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (17) | Profile | |
$74,245 | $58,833 | $458 | 44.4% | 3 | 8 | 30 | 4 | 2 | $325 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.49 (37) | Profile |
Seasonality
Break-even
$7,066/mo
Avg profit / month
-$2,781/mo
Best profit month
Jul $3,731
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.72%
Cap Rate
2.93%