1041 County Hwy 35 Maryland, New York
2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$48,711
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $298
- Occupancy
- 45%
$5k
$30k
$55k
$85k
$83,809 | $21,569 | $329 | 69.8% | 2 | 5 | 156 | 4 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$75,299 | $14,952 | $493 | 41.8% | 2 | 6 | 47 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile | |
$68,098 | $16,241 | $324 | 57.6% | 2 | 4 | 80 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (11) | Profile | |
$64,576 | $24,911 | $290 | 61% | 2 | 7 | 40 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (23) | Profile | |
$61,082 | $15,836 | $400 | 41.8% | 2 | 4 | 80 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile |
Seasonality
Break-even
$3,563/mo
Avg profit / month
$169/mo
Best profit month
Jul $3,627
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.85%
Cap Rate
7.48%