1116 Coddington Rd Ithaca, New York
4 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$88,163
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $683
- Occupancy
- 35%
$0k
$55k
$110k
$165k
$165,362 | $57,463 | $806 | 56.2% | 4 | 10 | 151 | 7 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (121) | Profile | |
$154,288 | $64,647 | $1,313 | 32.2% | 4 | 12 | 39 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$126,535 | $69,263 | $953 | 36.4% | 4 | 6 | 136 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$115,507 | $90,785 | $784 | 40.4% | 4 | 10 | 42 | 6 | 3 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (135) | Profile | |
$115,353 | $72,813 | $943 | 33.5% | 4 | 8 | 87 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (49) | Profile |
Seasonality
Break-even
$4,451/mo
Avg profit / month
$2,724/mo
Best profit month
Aug $11,679
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
45.96%
Cap Rate
18.05%