11-5 Prospect St Tannersville, New York
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$32,524
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $225
- Occupancy
- 40%
$5k
$40k
$75k
$110k
$110,698 | $89,405 | $699 | 43.4% | 2 | 5 | 23 | 3 | 2 | $100 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (100) | Profile | |
$107,745 | $39,906 | $473 | 62.4% | 2 | 4 | 40 | 2 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (50) | Profile | |
$92,645 | $20,800 | $358 | 70.9% | 2 | 4 | 33 | 2 | 1 | $60 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (147) | Profile | |
$83,221 | $65,969 | $462 | 49.4% | 2 | 5 | 18 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$62,499 | $31,288 | $254 | 67.5% | 2 | 6 | 8 | 2 | 1 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (94) | Profile |
Seasonality
Break-even
$3,336/mo
Avg profit / month
-$809/mo
Best profit month
Aug $435
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.22%
Cap Rate
3.34%