1044 Co Rd 21 Farmersville Station, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,409
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $250
- Occupancy
- 45%
$5k
$35k
$60k
$90k
$90,717 | $46,927 | $323 | 76.9% | 3 | 6 | 21 | 4 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (70) | Profile | |
$68,245 | $29,711 | $233 | 80.1% | 3 | 6 | 32 | 3 | 2 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (110) | Profile | |
$63,568 | $33,398 | $764 | 22.8% | 4 | 10 | 112 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (4) | Profile | |
$54,940 | $27,909 | $184 | 81.6% | 3 | 6 | 85 | 4 | 1 | $65 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (213) | Profile | |
$52,146 | $27,088 | $190 | 75.3% | 3 | 6 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile |
Seasonality
Break-even
$3,026/mo
Avg profit / month
$216/mo
Best profit month
Feb $2,999
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.9%
Cap Rate
8.04%