107 Broad St Oriskany Falls, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$59,025
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $428
- Occupancy
- 38%
$15k
$65k
$110k
$165k
$161,647 | $79,514 | $719 | 61.6% | 3 | 7 | 11 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$96,882 | $62,784 | $598 | 44.4% | 3 | 7 | 75 | 4 | 2 | $65 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (76) | Profile | |
$83,028 | $42,316 | $379 | 60% | 3 | 6 | 48 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (49) | Profile | |
$70,463 | $36,084 | $794 | 24.3% | 3 | 5 | 77 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$59,443 | $37,819 | $322 | 50.5% | 3 | 5 | 59 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (28) | Profile |
Seasonality
Break-even
$3,390/mo
Avg profit / month
$1,185/mo
Best profit month
Aug $5,797
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
28.18%
Cap Rate
13.55%