10683 Delevan-Elton Rd Delevan, New York
4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$47,475
Annual Revenue
Median of 9 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $281
- Occupancy
- 46%
$15k
$30k
$50k
$70k
$66,921 | $29,711 | $233 | 78.6% | 3 | 6 | 32 | 3 | 2 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (110) | Profile | |
$62,250 | $34,468 | $525 | 32.5% | 4 | 8 | 43 | 5 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (22) | Profile | |
$53,949 | $27,909 | $184 | 80.2% | 3 | 6 | 85 | 4 | 1 | $65 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (213) | Profile | |
$51,140 | $27,088 | $190 | 73.9% | 3 | 6 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$47,475 | $22,209 | $216 | 60.2% | 3 | 6 | 39 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (86) | Profile |
Seasonality
Break-even
$3,376/mo
Avg profit / month
$423/mo
Best profit month
Feb $4,031
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.88%
Cap Rate
8.87%