8278 Orcas Rd Eastsound, Washington
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$52,134
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $310
- Occupancy
- 46%
$10k
$50k
$95k
$140k
$139,080 | $57,294 | $471 | 80.9% | 1 | 4 | 32 | 3 | 1 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (312) | Profile | |
$98,946 | $65,118 | $613 | 44.2% | 1 | 2 | 52 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.3 (0) | — | |
$77,316 | $57,699 | $728 | 29.1% | 1 | 4 | 38 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (14) | Profile | |
$76,355 | $54,316 | $405 | 51.6% | 1 | 2 | 47 | 0 | 1 | $156 | ❌ | ✅ | ✅ | No / No | ✅ | ⭐️ 4.99 (171) | Profile | |
$76,301 | $52,946 | $313 | 66.9% | 1 | 3 | 61 | 3 | 1 | $115 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (267) | Profile |
Seasonality
Break-even
$9,368/mo
Avg profit / month
-$5,166/mo
Best profit month
Aug -$766
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-20.12%
Cap Rate
1.93%