109 Terwillager Ln Minoa, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$40,462
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $265
- Occupancy
- 42%
$15k
$45k
$80k
$115k
$112,317 | $50,235 | $613 | 50.2% | 3 | 6 | 27 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.76 (46) | Profile | |
$70,521 | $34,673 | $348 | 55.6% | 3 | 7 | 59 | 6 | 1 | $15 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | Profile | |
$65,342 | $44,024 | $612 | 29.3% | 3 | 6 | 49 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (52) | Profile | |
$56,502 | $35,090 | $283 | 54.7% | 3 | 6 | 50 | 3 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (67) | Profile | |
$51,173 | $24,972 | $296 | 47.3% | 3 | 7 | 51 | 4 | 2 | $119 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (251) | Profile |
Seasonality
Break-even
$4,397/mo
Avg profit / month
-$1,084/mo
Best profit month
Aug $1,973
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.75%
Cap Rate
3.79%