105 Library Ave Warrensburg, New York
7 bed • 1 bath • 16 guests
Purchase Price
Est. $NaN/mo
$170,023
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,583
- Occupancy
- 29%
$0k
$110k
$220k
$340k
$338,744 | $138,183 | $6,160 | 15.1% | 7 | 16 | 77 | 12 | 7 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (6) | Profile | |
$320,849 | $170,927 | $5,650 | 15.6% | 7 | 16 | 96 | 7 | 9 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$300,397 | $143,932 | $2,958 | 27.8% | 7 | 20 | 62 | 10 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$242,790 | $157,277 | $3,352 | 19.8% | 7 | 16 | 80 | 16 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (6) | Profile | |
$242,186 | $182,469 | $2,702 | 24.6% | 7 | 16 | 74 | 17 | 5 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile |
Seasonality
Break-even
$5,670/mo
Avg profit / month
$5,357/mo
Best profit month
Aug $23,866
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
71.41%
Cap Rate
25.38%