10 Dorm Dr Hurleyville, New York
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$74,819
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $670
- Occupancy
- 31%
$5k
$65k
$120k
$180k
$180,147 | $76,620 | $2,503 | 19.7% | 5 | 18 | 19 | 5 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (5) | — | |
$158,989 | $121,019 | $1,237 | 35.2% | 5 | 10 | 48 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (96) | Profile | |
$133,151 | $74,577 | $727 | 50.2% | 5 | 12 | 43 | 8 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (11) | Profile | |
$112,046 | $67,107 | $1,379 | 22.3% | 5 | 16 | 80 | 13 | 3 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (83) | Profile | |
$108,415 | $80,096 | $1,055 | 28.2% | 5 | 22 | 116 | 6 | 5 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (107) | — |
Seasonality
Break-even
$5,395/mo
Avg profit / month
$3,166/mo
Best profit month
Aug $12,802
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
39.29%
Cap Rate
16.26%