113 Spruce Rd Forestport, New York

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$42,282

Median of 16 comps selected by Adam, creator of this analysis.

$10k

$30k

$50k

$75k


"The Real-Deal" Log Cabin near Old Forge	$72,623	$36,831	$252	79.1%	3	5	20	4	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (11)	Profile
RUSTIC PRIVATE SECLUDED ADIRONDACK COTTAGE	$65,680	$38,689	$518	34.8%	3	7	83	4	1	$0	❌	❌	✅	No / No	❌	⭐️ 2.4 (10)	—
Don't miss fall dates. Shorter stays now available	$64,133	$43,250	$464	37.9%	3	8	79	6	2	$149	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (33)	Profile
Otter Bay Getaway in the ADK	$53,988	$25,088	$549	26.9%	3	6	65	4	1	$200	❌	❌	✅	Yes / Yes	❌	⭐️ 4.93 (27)	Profile
Charming Lakeside Little Evergreen Cottage on White Lake	$48,932	$16,565	$593	22.6%	3	8	12	3	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (5)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,630/mo

Avg profit / month

-$208/mo

Best profit month

Aug $3,500

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.62%

Cap Rate

5.91%

Return on Investment

13.78%