74 Cottage St Great Barrington, Massachusetts
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$92,190
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $583
- Occupancy
- 43%
$25k
$55k
$90k
$125k
$123,863 | $90,640 | $671 | 50.6% | 3 | 14 | 34 | 6 | 2 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (138) | Profile | |
$119,211 | $37,411 | $592 | 55.2% | 3 | 6 | 38 | 5 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$107,457 | $81,336 | $703 | 41.9% | 3 | 8 | 38 | 4 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (76) | Profile | |
$104,889 | $76,306 | $837 | 34.3% | 3 | 6 | 101 | 3 | 2 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (79) | Profile | |
$102,240 | $56,694 | $604 | 46.4% | 3 | 6 | 96 | 4 | 2 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile |
Seasonality
Break-even
$4,902/mo
Avg profit / month
$2,737/mo
Best profit month
Aug $8,965
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
40.11%
Cap Rate
16.13%