5 Glendale Rd Stockbridge, Massachusetts
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$50,841
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $302
- Occupancy
- 46%
$10k
$30k
$55k
$85k
$81,541 | $43,067 | $408 | 54.8% | 2 | 4 | 15 | 2 | 1 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (85) | Profile | |
$80,403 | $37,382 | $291 | 75.6% | 1 | 3 | 34 | 1 | 1 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (48) | Profile | |
$65,189 | $35,229 | $316 | 56.5% | 2 | 4 | 52 | 2 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (175) | Profile | |
$64,371 | $26,810 | $431 | 40.9% | 2 | 4 | 65 | 3 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.35 (18) | — | |
$64,008 | $22,038 | $289 | 60.7% | 2 | 5 | 56 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.86 (28) | Profile |
Seasonality
Break-even
$4,011/mo
Avg profit / month
-$163/mo
Best profit month
Aug $2,396
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.66%
Cap Rate
6.18%