1120 State Rte 122 Constable, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$22,181
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $204
- Occupancy
- 30%
$0k
$15k
$25k
$40k
$37,720 | $25,209 | $312 | 33.1% | 2 | 4 | 34 | 2 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$36,020 | $29,129 | $289 | 34.1% | 2 | 4 | 39 | 2 | 1 | $87 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (87) | Profile | |
$34,675 | $20,188 | $301 | 31.5% | 3 | 8 | 44 | 4 | 1 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (44) | Profile | |
$27,498 | $21,131 | $180 | 41.7% | 3 | 6 | 38 | 4 | 1 | $70 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (183) | Profile | |
$26,654 | $15,776 | $194 | 37.6% | 3 | 6 | 34 | 3 | 2 | $115 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (112) | Profile |
Seasonality
Break-even
$2,962/mo
Avg profit / month
-$1,188/mo
Best profit month
Aug $734
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-20.63%
Cap Rate
1.04%