6413 W Duluth Pl Sturgeon Bay, Wisconsin
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$49,175
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $327
- Occupancy
- 41%
$10k
$50k
$90k
$130k
$131,223 | $62,660 | $536 | 67.1% | 3 | 6 | 58 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$118,164 | $53,251 | $481 | 67.4% | 3 | 6 | 42 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (69) | Profile | |
$104,337 | $56,783 | $348 | 82.2% | 3 | 8 | 37 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$63,176 | $35,624 | $291 | 59.5% | 3 | 8 | 84 | 6 | 2 | $178 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (139) | Profile | |
$62,798 | $35,193 | $415 | 41.5% | 3 | 9 | 57 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (56) | — |
Seasonality
Break-even
$4,858/mo
Avg profit / month
-$876/mo
Best profit month
Jul $5,675
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.18%
Cap Rate
4.62%