113 Hounsfield St Sackets Harbor, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,957
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $286
- Occupancy
- 44%
$15k
$35k
$55k
$75k
$74,747 | $33,901 | $381 | 53.7% | 3 | 9 | 71 | 4 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (47) | Profile | |
$73,833 | $24,097 | $328 | 61.7% | 3 | 6 | 94 | 3 | 1 | $125 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (21) | Profile | |
$66,014 | $45,403 | $479 | 37.8% | 3 | 10 | 68 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (131) | Profile | |
$64,439 | $13,190 | $855 | 20.7% | 3 | 11 | 65 | 7 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$54,839 | $20,102 | $267 | 56.3% | 3 | 6 | 69 | 6 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (40) | Profile |
Seasonality
Break-even
$4,314/mo
Avg profit / month
-$852/mo
Best profit month
Aug $4,718
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.54%
Cap Rate
4.31%