700 Lees River Ave Somerset, Massachusetts
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$68,771
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $429
- Occupancy
- 44%
$15k
$75k
$135k
$200k
$196,799 | $92,502 | $671 | 80.4% | 3 | 6 | 19 | 4 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (23) | Profile | |
$157,222 | $56,372 | $944 | 45.6% | 3 | 8 | 43 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (15) | Profile | |
$95,649 | $47,002 | $433 | 60.5% | 3 | 6 | 41 | 3 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (26) | Profile | |
$92,373 | $69,129 | $919 | 27.5% | 3 | 8 | 86 | 4 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.87 (131) | Profile | |
$85,165 | $56,164 | $1,179 | 19.8% | 3 | 6 | 87 | 3 | 3 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (39) | Profile |
Seasonality
Break-even
$5,102/mo
Avg profit / month
$299/mo
Best profit month
Jul $6,823
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.65%
Cap Rate
7.49%