1187 Co Rd 64 New York

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$60,262

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

$5k

$30k

$50k

$75k


Sowilo Retreat All-Inclusive Maple House	$75,707	$59,553	$516	40.2%	2	4	42	2	1	$0	❌	❌	✅	No / No	❌	⭐️ 2.5 (1)	—
Sowilo Retreat All-Inclusive Maple House	$72,283	$56,484	$482	41.1%	2	4	42	2	1	$50	❌	❌	✅	No / No	❌	⭐️ 4.98 (52)	Profile
Sowilo Retreat All Inclusive Oak House	$71,102	$57,479	$535	36.4%	2	4	37	2	1	$0	❌	❌	✅	No / No	❌	⭐️ 2.25 (2)	—
Clementine Cottage on Cossayuna Lake	$70,792	$19,065	$522	37.2%	2	4	28	4	1	$100	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (27)	Profile
Sowilo Retreat All-Inclusive Cedar House	$66,732	$52,218	$533	34.3%	2	4	43	2	1	$0	❌	❌	✅	No / Yes	❌	⭐️ 2.5 (2)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,863/mo

Avg profit / month

-$968/mo

Best profit month

Aug $5,815

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.41%

Cap Rate

4.41%

Return on Investment

7.96%