N3358 Hawthorn Rd Wisconsin

2 bed • 1 bath • 4 guests

Purchase Price

Est. $NaN/mo

$49,556

Median of 25 comps selected by Bill, creator of this analysis.

$10k

$45k

$80k

$115k


Williams Bay Lakefront Retreat - Walk the Lakepath	$114,395	$58,193	$401	78.2%	2	6	40	3	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.8 (41)	Profile
Abbey Springs Condo w/ Golf Cart Pools Beach	$113,484	$55,052	$391	79.5%	2	6	15	4	1	$200	✅	✅	❌	Yes / Yes	✅	⭐️ 3.9 (10)	Profile
Abbey Springs Resort Condo with Golf Cart	$110,518	$56,209	$386	78.4%	2	6	9	4	1	$175	✅	✅	✅	Yes / Yes	✅	⭐️ 4.33 (18)	Profile
Summer @ the Lake! (Unit #2)	$83,645	$55,690	$478	47.9%	2	10	52	5	2	$150	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (14)	Profile
TWO 1+1 Condos in Lake Geneva on Lakeshore - Pool	$81,877	$53,191	$499	44.9%	2	6	21	3	2	$220	✅	❌	❌	Yes / Yes	✅	⭐️ 4.67 (6)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,545/mo

Avg profit / month

-$10/mo

Best profit month

Jul $3,545

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.65%

Cap Rate

6.7%

Return on Investment

17.63%