4624 River Bend Rd Rhinelander, Wisconsin
2 bed • 3 bath • 4 guests
Purchase Price
Est. $NaN/mo
$25,882
Annual Revenue
Median of 13 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $174
- Occupancy
- 41%
$5k
$20k
$35k
$50k
$48,066 | $25,906 | $168 | 78.2% | 2 | 4 | 29 | 4 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (73) | Profile | |
$36,554 | $11,810 | $425 | 23.6% | 2 | 6 | 59 | 3 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (18) | Profile | |
$34,662 | $14,354 | $192 | 49.4% | 2 | 8 | 88 | 3 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.72 (79) | Profile | |
$30,959 | $24,642 | $223 | 38% | 2 | 4 | 53 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$29,587 | $14,497 | $183 | 44.3% | 2 | 6 | 70 | 2 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.69 (74) | Profile |
Seasonality
Break-even
$5,272/mo
Avg profit / month
-$3,239/mo
Best profit month
Jul -$289
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-22.45%
Cap Rate
0.76%