50 Gingerplum Ln Eastham, Massachusetts
3 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$66,478
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $613
- Occupancy
- 30%
$5k
$60k
$115k
$170k
$170,108 | $119,096 | $2,018 | 23.1% | 3 | 6 | 63 | 0 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4 (0) | — | |
$127,323 | $84,188 | $1,444 | 24.2% | 3 | 6 | 65 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 3 (0) | — | |
$124,510 | $48,543 | $598 | 57% | 3 | 6 | 49 | 4 | 1 | $220 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.79 (118) | Profile | |
$103,495 | $33,802 | $643 | 44.1% | 3 | 6 | 74 | 5 | 1 | $230 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.81 (68) | Profile | |
$95,420 | $35,883 | $651 | 40.2% | 3 | 8 | 102 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile |
Seasonality
Break-even
$4,795/mo
Avg profit / month
$351/mo
Best profit month
Jul $10,053
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.6%
Cap Rate
7.71%