111 Behm Rd West Falls, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$50,475
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $314
- Occupancy
- 44%
$5k
$55k
$105k
$160k
$156,787 | $84,534 | $674 | 63.7% | 3 | 10 | 68 | 8 | 2 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$107,047 | $41,271 | $498 | 58.8% | 3 | 8 | 37 | 5 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (26) | Profile | |
$79,553 | $56,556 | $562 | 38.7% | 3 | 10 | 51 | 5 | 3 | $235 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.9 (125) | Profile | |
$73,286 | $54,006 | $445 | 45.1% | 3 | 6 | 70 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (33) | Profile | |
$72,047 | $36,899 | $398 | 49.6% | 3 | 6 | 40 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile |
Seasonality
Break-even
$3,991/mo
Avg profit / month
-$233/mo
Best profit month
Jul $2,710
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.61%
Cap Rate
5.94%