785 Mid-Cape Hwy Eastham, Massachusetts
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$60,434
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $411
- Occupancy
- 40%
$10k
$75k
$140k
$210k
$207,820 | $104,660 | $1,308 | 43.5% | 2 | 4 | 60 | 4 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (34) | Profile | |
$108,163 | $65,703 | $1,089 | 27.2% | 2 | 4 | 80 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (30) | — | |
$98,649 | $45,259 | $502 | 53.8% | 2 | 4 | 71 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (21) | Profile | |
$93,881 | $51,011 | $414 | 62.1% | 2 | 4 | 54 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (30) | Profile | |
$87,006 | $56,510 | $724 | 32.9% | 2 | 4 | 93 | 0 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4 (0) | — |
Seasonality
Break-even
$4,613/mo
Avg profit / month
-$241/mo
Best profit month
Jul $7,855
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.23%
Cap Rate
6.08%