110 Highland Ln Norwich, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$33,076
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $201
- Occupancy
- 45%
$5k
$25k
$40k
$55k
$55,487 | $38,191 | $265 | 57.4% | 3 | 10 | 58 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (33) | Profile | |
$52,640 | $38,181 | $280 | 51.5% | 2 | 5 | 33 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (23) | — | |
$45,379 | $32,967 | $226 | 55.1% | 3 | 6 | 48 | 3 | 1 | $75 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (125) | Profile | |
$43,932 | $28,710 | $291 | 41.3% | 3 | 6 | 64 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (35) | — | |
$41,986 | $27,633 | $216 | 53.2% | 2 | 6 | 44 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (68) | Profile |
Seasonality
Break-even
$3,670/mo
Avg profit / month
-$1,013/mo
Best profit month
Jul $900
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.3%
Cap Rate
3.15%