7 Wayne St Fairhaven, Massachusetts
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$67,142
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $420
- Occupancy
- 44%
$10k
$45k
$85k
$125k
$124,415 | $59,267 | $657 | 51.9% | 2 | 5 | 71 | 3 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (39) | Profile | |
$120,470 | $70,104 | $910 | 36.3% | 4 | 10 | 62 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (2) | — | |
$117,077 | $72,635 | $915 | 35% | 3 | 8 | 59 | 6 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.97 (37) | Profile | |
$115,057 | $67,535 | $797 | 39.5% | 4 | 10 | 74 | 5 | 2 | $375 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.74 (232) | Profile | |
$85,376 | $29,757 | $313 | 74.7% | 2 | 6 | 102 | 3 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (69) | Profile |
Seasonality
Break-even
$4,711/mo
Avg profit / month
$318/mo
Best profit month
Jul $6,392
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.3%
Cap Rate
7.64%