885 Bartel Rd Eastsound, Washington
3 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$89,272
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $561
- Occupancy
- 44%
$20k
$95k
$165k
$240k
$238,585 | $157,743 | $1,283 | 50.9% | 3 | 9 | 67 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (68) | — | |
$210,605 | $129,260 | $1,230 | 46.9% | 3 | 9 | 61 | 9 | 3 | $550 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (54) | Profile | |
$153,013 | $105,025 | $1,049 | 40% | 3 | 8 | 70 | 0 | 3 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (8) | — | |
$144,791 | $89,080 | $603 | 65.8% | 3 | 7 | 76 | 4 | 2 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (164) | Profile | |
$131,156 | $92,737 | $639 | 56.2% | 3 | 6 | 66 | 4 | 2 | $290 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (160) | Profile |
Seasonality
Break-even
$9,231/mo
Avg profit / month
-$2,285/mo
Best profit month
Jul $6,032
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.12%
Cap Rate
4.35%