603 S Spinnaker Ln Milton, Delaware
3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,818
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $356
- Occupancy
- 38%
$10k
$45k
$80k
$120k
$117,465 | $61,823 | $736 | 43.7% | 3 | 8 | 33 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.87 (60) | Profile | |
$90,729 | $52,101 | $544 | 45.7% | 3 | 6 | 71 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (101) | — | |
$89,705 | $30,781 | $503 | 48.9% | 3 | 9 | 31 | 4 | 2 | $225 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (34) | Profile | |
$87,935 | $46,317 | $381 | 63.2% | 3 | 8 | 12 | 5 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (19) | Profile | |
$61,692 | $33,509 | $440 | 38.5% | 3 | 6 | 90 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (25) | Profile |
Seasonality
Break-even
$3,787/mo
Avg profit / month
-$297/mo
Best profit month
Jul $6,771
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.77%
Cap Rate
5.64%