105 McNamee Rd Canaan, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$67,149
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $726
- Occupancy
- 25%
$10k
$45k
$80k
$120k
$118,515 | $64,433 | $871 | 37.3% | 5 | 10 | 32 | 8 | 4 | $307 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (79) | Profile | |
$111,361 | $69,885 | $2,711 | 11.3% | 5 | 10 | 127 | 7 | 5 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$109,434 | $7,569 | $1,158 | 25.9% | 5 | 8 | 71 | 7 | 2 | $395 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$83,374 | $36,194 | $645 | 35.4% | 5 | 10 | 67 | 8 | 3 | $260 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (157) | Profile | |
$76,745 | $50,495 | $1,170 | 18% | 5 | 10 | 125 | 5 | 3 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (17) | Profile |
Seasonality
Break-even
$4,959/mo
Avg profit / month
$527/mo
Best profit month
Aug $4,646
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.15%
Cap Rate
8.15%