113 Addis Dr Kerhonkson, New York
3 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$65,095
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $378
- Occupancy
- 47%
$15k
$65k
$110k
$165k
$162,388 | $84,845 | $1,131 | 39.3% | 4 | 8 | 28 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$161,441 | $61,281 | $1,903 | 23.2% | 3 | 8 | 102 | 6 | 2 | $500 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$149,685 | $67,465 | $1,224 | 33.5% | 2 | 8 | 73 | 4 | 0 | $500 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (24) | Profile | |
$135,940 | $88,110 | $988 | 37.7% | 4 | 8 | 30 | 4 | 2 | $330 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (80) | Profile | |
$122,860 | $77,626 | $559 | 60.2% | 3 | 6 | 51 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (69) | Profile |
Seasonality
Break-even
$4,617/mo
Avg profit / month
$633/mo
Best profit month
Aug $3,530
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.48%
Cap Rate
8.64%