10 Gulf Brook Rd Roscoe, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$22,892
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $156
- Occupancy
- 40%
$5k
$35k
$65k
$100k
$98,462 | $57,353 | $332 | 81.2% | 1 | 4 | 64 | 2 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (277) | Profile | |
$62,790 | $21,516 | $291 | 59.2% | 1 | 4 | 37 | 1 | 1 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (247) | Profile | |
$53,039 | $41,966 | $337 | 43.1% | 1 | 2 | 59 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (76) | Profile | |
$46,477 | $28,656 | $384 | 33.1% | 1 | 3 | 27 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (31) | Profile | |
$43,314 | $34,799 | $255 | 46.5% | 1 | 2 | 33 | 1 | 1 | $145 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.98 (126) | Profile |
Seasonality
Break-even
$3,521/mo
Avg profit / month
-$1,761/mo
Best profit month
Aug -$1,011
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-24.18%
Cap Rate
0.7%