880 East St Lee, Massachusetts
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,035
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $456
- Occupancy
- 31%
$5k
$30k
$55k
$80k
$79,641 | $58,879 | $645 | 33.8% | 4 | 8 | 58 | 5 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (143) | Profile | |
$77,793 | $38,167 | $309 | 68.9% | 3 | 8 | 54 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (59) | Profile | |
$74,808 | $42,013 | $665 | 30.8% | 4 | 10 | 57 | 7 | 4 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (138) | Profile | |
$71,155 | $38,273 | $785 | 24.8% | 3 | 14 | 57 | 8 | 3 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$70,235 | $44,718 | $677 | 28.4% | 4 | 10 | 75 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (64) | — |
Seasonality
Break-even
$4,049/mo
Avg profit / month
-$19/mo
Best profit month
Aug $3,267
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.38%
Cap Rate
6.68%