1111 Sherlock Hollow Rd Hinsdale, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$34,962
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $258
- Occupancy
- 37%
$5k
$30k
$60k
$90k
$88,415 | $46,927 | $323 | 75% | 3 | 6 | 21 | 4 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (70) | Profile | |
$73,514 | $24,863 | $391 | 51.6% | 3 | 10 | 146 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (27) | — | |
$51,107 | $18,282 | $272 | 51.5% | 3 | 8 | 112 | 8 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$50,220 | $39,272 | $499 | 27.6% | 3 | 15 | 69 | 12 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (102) | Profile | |
$46,203 | $25,808 | $235 | 53.8% | 3 | 7 | 21 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.61 (18) | Profile |
Seasonality
Break-even
$2,870/mo
Avg profit / month
-$29/mo
Best profit month
Feb $2,409
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.28%
Cap Rate
6.55%