54 Holmes Rd Lenox, Massachusetts
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,083
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $327
- Occupancy
- 38%
$10k
$50k
$95k
$140k
$137,722 | $64,429 | $882 | 42.8% | 4 | 8 | 96 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (43) | — | |
$135,842 | $63,292 | $550 | 67.7% | 4 | 10 | 38 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (15) | Profile | |
$113,954 | $55,214 | $687 | 45.5% | 4 | 8 | 114 | 4 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (40) | Profile | |
$84,055 | $57,440 | $421 | 54.7% | 3 | 6 | 36 | 4 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (46) | Profile | |
$72,245 | $32,757 | $531 | 37.3% | 3 | 6 | 34 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (7) | — |
Seasonality
Break-even
$4,839/mo
Avg profit / month
$2,410/mo
Best profit month
Aug $8,320
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
35.08%
Cap Rate
14.89%