property-location

476 Bay Ave Milford, DE

3 bed • 2 bath • 12 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$66,345

Annual Revenue

Median of 24 comps selected by Mark, creator of this analysis.

$15k

$50k

$85k

$120k

"Sandy Feet" Broadkill Beachfront Home
$119,135
$472
57%
35824$225❌❌✅Yes / Yes❌⭐️ 4.93 (142)Profile
BILLS PLACE at DE TURF Complex *NEW HOST*
$116,141
$417
78%
371022$310❌❌❌Yes / Yes❌⭐️ 4.98 (59)Profile
Pet Friendly Home In A Private Beach Community!
$110,553
$303
79%
34823$255❌❌✅Yes / Yes✅⭐️ 4.96 (135)Profile
Oceanfront Gem (Hot Tub and Sauna - extra fee)
$109,377
$633
40%
371223$259❌✅❌Yes / Yes❌⭐️ 4.97 (31)Profile
Beachcomber's Paradise is steps from the water
$109,124
$591
74%
3472.52$258❌❌❌Yes / Yes❌⭐️ 5 (107)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,713/mo

Avg profit / month

$1,194/mo

Best profit month

Jul $4,027

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

13.34%

Cap Rate

9.61%

Profit (Cummulative)

$14,326

$4,902

$8,500

$14,970

$2,126

Total Gain

$36,324

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.