1016 State Rte 26 West Leyden, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$29,660
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $247
- Occupancy
- 33%
$5k
$20k
$35k
$55k
$53,933 | $42,809 | $418 | 35.3% | 4 | 12 | 25 | 10 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$47,840 | $19,530 | $420 | 31.2% | 4 | 8 | 7 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$37,494 | $22,034 | $302 | 34% | 3 | 6 | 39 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$34,814 | $19,105 | $242 | 39.4% | 4 | 12 | 56 | 8 | 2 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (85) | Profile | |
$30,972 | $24,356 | $260 | 32.7% | 2 | 8 | 26 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile |
Seasonality
Break-even
$2,534/mo
Avg profit / month
-$192/mo
Best profit month
Aug $2,353
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.4%
Cap Rate
5.21%