Hyannis, MA - Comps - Google Sheets

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S
1
2		Private - Hyannis - MA - Comps
3		Private - Hyannis - MA - Comps
4
5
6
7
8	Property for sale	Street Address	City	State	Zip	Link to Property	Property Type	Condition	Status	Date	Amount	Beds	Baths	SqFt	Lot Size	Year Built	PPSF
9	Property for sale	Private	Hyannis	MA	02601	Link to Property	SFR	Good	Available	-	$299,000.00	2	1	880	6534 sq.ft	1950	$385.23

10
11	Similar Properties Sold	Street Address	City	State	Zip	Link to Property	Property Type	Condition	Status	Date	Amount	Beds	Baths	SqFt	Lot Size	Year Built	PPSF	Distance
12		18 Sycamore St	Hyannis	MA	02601	Link to property	SFR	Good	Sold	09/01/2021	$370,000.00	3	1	864	6098	1900	$428.24	0.2 miles
13		120 Baxter Rd	Hyannis	MA	02601	Link to property	SFR	Good	Sold	09/01/2021	$297,000.00	2	1	684	4791	1940	$434.21	0.1 miles
14		4 Linden St	Hyannis	MA	02601	Link to property	SFR	Good	Sold	07/12/2021	$336,000.00	2	1	748	4791	1945	$449.20	0.5 miles
15		21 Pilgrim Ln	Hyannis	MA	02601	Link to property	SFR	Good	Sold	13/01/2022	$325,000.00	2	1	684	5662	1880	$475.15	350 feet
16		15 Brookshire Rd	Hyannis	MA	02601	Link to property	SFR	Good	Sold	06/08/2022	$415,000.00	2	1	854	7840	1920	$485.95	1.0 miles
17	Estimated ARV Value																$454.55
18
19		What if - Projected Profits
20
21
22
23		Projected Flip Profit			Projected Rental Income
24
25		Amount	$299,000.00		Monthly Rent*	$2,140.00
26		Rehab Cost*	-		Yearly Rental ROI*	7.34%
27		Total Cost	$299,000.00		Airbnb Per Night (Summer)*	$500.00
28		SqFt	880		Seasonal Rental ROI*	8.57%
29		Avg Mkt PPSF	$454.55
30		Projected Sales Amount*	$400,002.91
31
32		* Projected Profits Disclaimer: Do your own due diligencies and comps. Discountedhomelist.com does not guarentee projected profits listed above.
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100