1073 Crystal Lake Rd Narrowsburg, New York

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$60,633

Median of 25 comps selected by Adam, creator of this analysis.

$5k

$60k

$115k

$175k


Lakefront \| Sport Courts \| HotTub \| GameRoom	$173,497	$102,832	$581	81.8%	3	10	20	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (33)	—
Break House - Secluded & Private with Sauna Hot T	$114,671	$58,627	$656	47.9%	3	6	18	3	2	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 4.75 (4)	Profile
Hummingbird Haus	$108,458	$56,573	$380	78.2%	3	10	24	6	2	$150	✅	❌	✅	Yes / Yes	❌	⭐️ 4.9 (60)	Profile
Hemlock Cliffhouse - Secluded with Stunning Views	$91,485	$74,543	$716	35%	3	6	43	3	2	$220	❌	❌	❌	Yes / Yes	❌	⭐️ 4.91 (47)	Profile
Private Riverfront Magestic View Wildlife Sauna	$73,543	$57,395	$469	43%	3	6	45	3	2	$250	❌	❌	✅	Yes / Yes	❌	⭐️ 4.97 (200)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,311/mo

Avg profit / month

$1,409/mo

Best profit month

Aug $6,041

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.78%

Cap Rate

11.94%

Return on Investment

38.33%