830 Governor Prence Rd Eastham, Massachusetts
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$66,025
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $611
- Occupancy
- 30%
$5k
$60k
$110k
$165k
$165,434 | $119,096 | $2,018 | 22.5% | 3 | 6 | 63 | 0 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4 (0) | — | |
$123,790 | $84,188 | $1,444 | 23.5% | 3 | 6 | 65 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 3 (0) | — | |
$122,738 | $48,543 | $598 | 56.2% | 3 | 6 | 49 | 4 | 1 | $220 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.79 (118) | Profile | |
$101,507 | $33,802 | $643 | 43.3% | 3 | 6 | 74 | 5 | 1 | $230 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.81 (68) | Profile | |
$94,263 | $63,072 | $977 | 26.4% | 3 | 6 | 119 | 5 | 3 | $325 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.94 (47) | Profile |
Seasonality
Break-even
$4,811/mo
Avg profit / month
$404/mo
Best profit month
Jul $10,238
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.21%
Cap Rate
7.86%