508 S Spinnaker Ln Milton, Delaware
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$58,342
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $457
- Occupancy
- 35%
$5k
$55k
$100k
$150k
$147,860 | $56,006 | $590 | 68.7% | 4 | 8 | 32 | 8 | 3 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (106) | Profile | |
$142,959 | $72,282 | $784 | 50% | 4 | 12 | 36 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (17) | — | |
$133,840 | $71,727 | $798 | 46% | 4 | 12 | 35 | 7 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$110,174 | $83,350 | $1,006 | 30% | 4 | 11 | 85 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (103) | — | |
$104,398 | $42,578 | $719 | 39.8% | 4 | 12 | 48 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (18) | — |
Seasonality
Break-even
$4,551/mo
Avg profit / month
$2,190/mo
Best profit month
Jul $14,797
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
33.57%
Cap Rate
14.83%