105 A Main St Afton, New York
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$29,773
Annual Revenue
Median of 9 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $258
- Occupancy
- 32%
$5k
$25k
$50k
$75k
$73,561 | $63,048 | $459 | 43.9% | 3 | 6 | 27 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$51,733 | $41,220 | $331 | 42.8% | 3 | 8 | 55 | 4 | 3 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (68) | Profile | |
$38,286 | $24,422 | $264 | 39.8% | 3 | 10 | 59 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$33,263 | $29,673 | $506 | 18% | 5 | 16 | 38 | 14 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.48 (29) | Profile | |
$29,773 | $24,045 | $219 | 37.2% | 3 | 6 | 29 | 6 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (106) | Profile |
Seasonality
Break-even
$3,138/mo
Avg profit / month
-$852/mo
Best profit month
Jul $1,211
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.33%
Cap Rate
2.81%