104 Lake Ave Warrensburg, New York
4 bed • 1 bath • 11 guests
Purchase Price
Est. $NaN/mo
$85,353
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $588
- Occupancy
- 40%
$10k
$65k
$115k
$175k
$173,055 | $96,826 | $811 | 58.4% | 4 | 12 | 81 | 9 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.69 (16) | Profile | |
$132,471 | $45,283 | $1,070 | 33.9% | 5 | 16 | 80 | 11 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$131,674 | $69,493 | $663 | 54.4% | 3 | 10 | 17 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$118,741 | $65,825 | $697 | 46.6% | 3 | 10 | 33 | 6 | 2 | $320 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$109,925 | $50,219 | $710 | 42.4% | 5 | 14 | 54 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.15 (22) | — |
Seasonality
Break-even
$4,643/mo
Avg profit / month
$2,012/mo
Best profit month
Aug $13,183
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.63%
Cap Rate
13.74%