450 State Hwy Eastham, Massachusetts
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$54,763
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $383
- Occupancy
- 39%
$10k
$75k
$140k
$210k
$207,353 | $104,660 | $1,308 | 43.4% | 2 | 4 | 60 | 4 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (34) | Profile | |
$107,850 | $65,703 | $1,089 | 27.1% | 2 | 4 | 80 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (30) | — | |
$98,430 | $45,259 | $502 | 53.7% | 2 | 4 | 71 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (21) | Profile | |
$86,784 | $56,510 | $724 | 32.8% | 2 | 4 | 93 | 0 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4 (0) | — | |
$82,583 | $20,564 | $442 | 51.2% | 2 | 4 | 85 | 2 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (54) | Profile |
Seasonality
Break-even
$4,588/mo
Avg profit / month
-$323/mo
Best profit month
Jul $7,574
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.19%
Cap Rate
5.85%