11655 Bolton Rd Springville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$33,577
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $245
- Occupancy
- 38%
$0k
$20k
$45k
$70k
$67,655 | $29,711 | $233 | 79.4% | 3 | 6 | 32 | 3 | 2 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (110) | Profile | |
$63,575 | $34,468 | $525 | 33.2% | 4 | 8 | 43 | 5 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (22) | Profile | |
$48,005 | $22,209 | $216 | 60.9% | 3 | 6 | 39 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (86) | Profile | |
$45,183 | $28,288 | $247 | 50.1% | 2 | 6 | 64 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$35,371 | $21,883 | $225 | 43.1% | 2 | 6 | 63 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (23) | — |
Seasonality
Break-even
$3,380/mo
Avg profit / month
-$662/mo
Best profit month
Feb $1,672
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.4%
Cap Rate
3.95%