N1801 Birch Dr Lake Geneva, Wisconsin
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$67,647
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $501
- Occupancy
- 37%
$10k
$80k
$155k
$235k
$234,476 | $84,724 | $1,112 | 57.8% | 3 | 10 | 9 | 6 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$168,357 | $80,626 | $603 | 76.5% | 3 | 8 | 20 | 7 | 2 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.69 (29) | Profile | |
$117,568 | $39,230 | $850 | 37.9% | 3 | 10 | 44 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — | |
$98,909 | $62,214 | $696 | 39% | 3 | 10 | 101 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (35) | Profile | |
$92,576 | $68,982 | $725 | 35% | 3 | 8 | 94 | 5 | 2 | $240 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.83 (69) | Profile |
Seasonality
Break-even
$5,453/mo
Avg profit / month
-$831/mo
Best profit month
Jul $4,469
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.84%
Cap Rate
5%