1188 E Shore Dr Ithaca, New York
5 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$114,878
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $906
- Occupancy
- 35%
$0k
$90k
$180k
$280k
$277,525 | $143,061 | $1,331 | 57.1% | 6 | 11 | 79 | 7 | 4 | $348 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (118) | Profile | |
$248,039 | $185,568 | $1,793 | 37.9% | 6 | 13 | 59 | 6 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$171,003 | $74,182 | $2,235 | 21% | 6 | 12 | 24 | 7 | 6 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$164,809 | $57,463 | $806 | 56% | 4 | 10 | 151 | 7 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (121) | Profile | |
$158,065 | $112,639 | $880 | 49.2% | 5 | 11 | 41 | 6 | 2 | $175 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.75 (36) | Profile |
Seasonality
Break-even
$4,869/mo
Avg profit / month
$4,086/mo
Best profit month
Aug $15,266
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
66.17%
Cap Rate
23.71%