11696 Lost Nation Rd Bliss, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,243
Annual Revenue
Median of 6 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $268
- Occupancy
- 50%
$20k
$35k
$45k
$60k
$58,131 | $27,909 | $184 | 86.4% | 3 | 6 | 85 | 4 | 1 | $65 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (213) | Profile | |
$56,606 | $33,409 | $890 | 17.4% | 3 | 12 | 59 | 8 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (58) | Profile | |
$55,067 | $15,839 | $273 | 55.4% | 2 | 5 | 35 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (23) | Profile | |
$43,419 | $20,807 | $190 | 62.5% | 2 | 5 | 32 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (193) | Profile | |
$37,966 | $14,573 | $883 | 11.8% | 4 | 10 | 58 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (24) | — |
Seasonality
Break-even
$3,864/mo
Avg profit / month
-$382/mo
Best profit month
Feb $2,320
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.85%
Cap Rate
5.39%