W4110 Murmuring Pines Dr Necedah, Wisconsin
4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,666
Annual Revenue
Median of 25 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $520
- Occupancy
- 27%
$5k
$30k
$55k
$80k
$80,631 | $67,445 | $799 | 27.7% | 4 | 15 | 86 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (42) | Profile | |
$71,779 | $30,788 | $827 | 23.8% | 4 | 14 | 22 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (5) | — | |
$71,324 | $60,124 | $745 | 26.2% | 5 | 12 | 57 | 8 | 3 | $375 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (143) | Profile | |
$70,692 | $24,748 | $804 | 24.1% | 5 | 15 | 97 | 10 | 3 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.6 (10) | Profile | |
$68,494 | $44,628 | $1,694 | 11.1% | 5 | 14 | 139 | 8 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (12) | Profile |
Seasonality
Break-even
$6,047/mo
Avg profit / month
-$1,886/mo
Best profit month
Jul $2,924
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.15%
Cap Rate
3.5%