5244 Deer Harbor Rd Eastsound, Washington
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$71,367
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $387
- Occupancy
- 50%
$10k
$90k
$165k
$250k
$249,586 | $46,528 | $1,280 | 53.4% | 3 | 9 | 63 | 6 | 3 | $525 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (20) | Profile | |
$164,420 | $76,632 | $578 | 77.9% | 2 | 8 | 43 | 3 | 2 | $310 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.92 (79) | Profile | |
$141,323 | $57,294 | $471 | 82.2% | 1 | 4 | 32 | 3 | 1 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (312) | Profile | |
$119,145 | $72,347 | $601 | 54.4% | 3 | 8 | 89 | 6 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (69) | Profile | |
$108,512 | $64,280 | $545 | 54.5% | 3 | 8 | 102 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (51) | — |
Seasonality
Break-even
$8,074/mo
Avg profit / month
-$2,463/mo
Best profit month
Aug $3,218
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.66%
Cap Rate
3.78%