409 Union St Milton, Delaware
4 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$61,454
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $481
- Occupancy
- 35%
$5k
$55k
$100k
$150k
$148,021 | $56,006 | $590 | 68.8% | 4 | 8 | 32 | 8 | 3 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (106) | Profile | |
$143,156 | $72,282 | $784 | 50% | 4 | 12 | 36 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (17) | — | |
$134,028 | $71,727 | $798 | 46% | 4 | 12 | 35 | 7 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$126,077 | $94,609 | $1,130 | 30.6% | 4 | 11 | 75 | 5 | 3 | $210 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (72) | Profile | |
$110,339 | $83,350 | $1,006 | 30.1% | 4 | 11 | 85 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (103) | — |
Seasonality
Break-even
$4,422/mo
Avg profit / month
-$24/mo
Best profit month
Jul $8,201
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.26%
Cap Rate
6.67%