1012 Kinderhook St Valatie, New York
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$49,420
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $299
- Occupancy
- 45%
$5k
$30k
$55k
$85k
$82,828 | $37,012 | $348 | 65.3% | 2 | 4 | 52 | 2 | 2 | $95 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (453) | Profile | |
$77,756 | $54,293 | $364 | 58.5% | 2 | 2 | 36 | 1 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (105) | Profile | |
$73,437 | $42,006 | $256 | 78.5% | 2 | 5 | 42 | 2 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (289) | Profile | |
$67,720 | $47,561 | $324 | 57.3% | 2 | 6 | 46 | 2 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (175) | Profile | |
$65,916 | $53,782 | $400 | 45.1% | 2 | 5 | 20 | 4 | 1 | $150 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.89 (380) | Profile |
Seasonality
Break-even
$4,035/mo
Avg profit / month
-$88/mo
Best profit month
Aug $1,811
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.41%
Cap Rate
6.44%