72 White Pine Dr Millsboro, Delaware
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$38,583
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $296
- Occupancy
- 36%
$5k
$40k
$70k
$105k
$103,973 | $59,233 | $409 | 69.6% | 3 | 10 | 88 | 7 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (22) | Profile | |
$76,284 | $27,152 | $337 | 62% | 3 | 6 | 47 | 5 | 1 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (74) | Profile | |
$72,056 | $42,150 | $347 | 56.9% | 3 | 10 | 103 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (42) | Profile | |
$66,743 | $42,223 | $363 | 50.3% | 3 | 8 | 49 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (78) | — | |
$58,524 | $37,314 | $361 | 44.4% | 3 | 8 | 48 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (38) | — |
Seasonality
Break-even
$4,215/mo
Avg profit / month
$1,526/mo
Best profit month
Jul $13,154
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.76%
Cap Rate
12.71%