$62,128
Annual Revenue
Projected nightly rate is $270/night at 63% occupancy.
Top 101% of comparables
Top 101% of comparables
$16,359
Profit
Revenue
$62,128
Operating Expenses
$19,477
Operating Income
$42,651
Net Effective Rent
$26,292
Profit (Cash Flow)
$16,359
$6,541
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,291
Total
$6,541
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
250.1%
Payback Period Days
146
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
6,543 sqft
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Exempt (Full Or Partial)
- Stories: 0
- Lot size: 6,543 sqft
- Building area: -
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: OTHER / UNKNOWN
- Parcel Number: 17-16-245-018
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
10/26/19 | $0 | 0% | Vacation Trust Inc |
04/02/19 | $1,079,500 | 0% | Second City Resorts Llc |
10/02/18 | $714,000 | 0% | Second City Resorts Llc |
09/12/18 | $1,721,500 | 0% | Vacation Trust Inc |
09/11/18 | $1,097,500 | 0% | Second City Resorts Llc |
08/07/18 | $1,097,500 | 0% | Second City Resorts Llc |
07/01/18 | $1,097,500 | 0% | Second City Resorts Llc |
02/26/18 | $0 | 0% | Vacation Trust Inc |
09/26/16 | $1,721,500 | 1% | Vacation Trust Inc |
01/14/16 | $1,721,500 | 3% | Vacation Trust Inc |
Ownership
- Name: Not Available From County
- Owner Occupied: No
- Owner Mailing Address:
- Years Owned: 48
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 3.0899%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Wells Community Academy High School with 1/10 star rating