6047 S Garth Lake Rd Hazelhurst, Wisconsin
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$33,753
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $246
- Occupancy
- 38%
$10k
$50k
$95k
$140k
$138,533 | $86,181 | $948 | 40% | 2 | 14 | 95 | 10 | 3 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.91 (11) | Profile | |
$65,191 | $32,896 | $347 | 51.4% | 2 | 6 | 13 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.6 (5) | Profile | |
$54,046 | $25,498 | $272 | 54.5% | 2 | 6 | 51 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — | |
$52,510 | $30,084 | $343 | 41.9% | 2 | 5 | 74 | 4 | 1 | $120 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (23) | Profile | |
$49,453 | $23,780 | $249 | 54.4% | 2 | 6 | 52 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (102) | Profile |
Seasonality
Break-even
$4,247/mo
Avg profit / month
-$1,610/mo
Best profit month
Jul $2,219
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.6%
Cap Rate
2.38%