10398 NY-23A Hunter, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$48,050
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $386
- Occupancy
- 34%
$10k
$35k
$65k
$95k
$94,661 | $59,227 | $536 | 48.4% | 3 | 6 | 64 | 4 | 3 | $165 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (229) | Profile | |
$82,948 | $56,641 | $489 | 46.5% | 3 | 6 | 74 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (75) | — | |
$78,928 | $65,472 | $715 | 30.3% | 3 | 8 | 30 | 5 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (103) | Profile | |
$71,801 | $47,640 | $504 | 39% | 3 | 7 | 19 | 4 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (87) | Profile | |
$68,236 | $55,880 | $511 | 36.6% | 3 | 6 | 51 | 4 | 2 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (170) | Profile |
Seasonality
Break-even
$4,231/mo
Avg profit / month
-$525/mo
Best profit month
Aug $1,520
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5%
Cap Rate
5.15%