8 Juniper Hill Ln Orleans, Massachusetts
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$54,688
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $368
- Occupancy
- 41%
$10k
$75k
$140k
$210k
$207,149 | $104,660 | $1,308 | 43.4% | 2 | 4 | 60 | 4 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (34) | Profile | |
$107,714 | $65,703 | $1,089 | 27.1% | 2 | 4 | 80 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (30) | — | |
$98,334 | $45,259 | $502 | 53.6% | 2 | 4 | 71 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (21) | Profile | |
$86,686 | $56,510 | $724 | 32.8% | 2 | 4 | 93 | 0 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4 (0) | — | |
$82,507 | $20,564 | $442 | 51.1% | 2 | 4 | 85 | 2 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (54) | Profile |
Seasonality
Break-even
$4,607/mo
Avg profit / month
-$261/mo
Best profit month
Jul $7,787
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.46%
Cap Rate
6.02%