11 Beaver Dam Brook Rd Altmar, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$25,228
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 29%
$0k
$15k
$30k
$50k
$48,363 | $28,144 | $369 | 35.9% | 2 | 7 | 68 | 4 | 2 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (55) | Profile | |
$48,107 | $24,631 | $493 | 26.7% | 3 | 10 | 67 | 7 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (87) | Profile | |
$47,410 | $28,625 | $352 | 36.9% | 2 | 7 | 62 | 3 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.45 (74) | — | |
$47,184 | $32,843 | $296 | 43.7% | 3 | 6 | 33 | 6 | 3 | $135 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (117) | Profile | |
$46,435 | $24,672 | $329 | 38.6% | 3 | 10 | 99 | 3 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.45 (108) | — |
Seasonality
Break-even
$2,809/mo
Avg profit / month
-$849/mo
Best profit month
Aug $596
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.01%
Cap Rate
2%