1 White Birch Ln New Baltimore, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$66,283
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $557
- Occupancy
- 33%
$10k
$60k
$110k
$165k
$164,743 | $55,849 | $1,390 | 32.5% | 4 | 8 | 14 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$105,377 | $67,408 | $669 | 43.2% | 4 | 10 | 44 | 6 | 2 | $300 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (135) | Profile | |
$73,774 | $56,877 | $759 | 26.6% | 4 | 8 | 70 | 5 | 2 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (43) | Profile | |
$71,189 | $21,524 | $417 | 46.8% | 4 | 12 | 28 | 8 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (23) | Profile | |
$69,082 | $52,143 | $565 | 33.5% | 4 | 10 | 47 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — |
Seasonality
Break-even
$4,575/mo
Avg profit / month
$1,671/mo
Best profit month
Aug $6,246
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
24.5%
Cap Rate
12.47%