12 James St Warrensburg, New York
6 bed • 1 bath • 16 guests
Purchase Price
Est. $NaN/mo
$124,233
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,137
- Occupancy
- 30%
$15k
$110k
$210k
$310k
$309,520 | $141,222 | $2,439 | 34.8% | 6 | 16 | 44 | 7 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (15) | — | |
$224,009 | $123,673 | $2,528 | 24.3% | 6 | 13 | 36 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.64 (11) | Profile | |
$203,246 | $170,491 | $2,341 | 23.8% | 6 | 16 | 72 | 9 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$198,343 | $157,628 | $2,124 | 25.6% | 6 | 16 | 71 | 11 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (18) | Profile | |
$189,829 | $95,245 | $973 | 53.5% | 6 | 12 | 13 | 8 | 3 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.86 (7) | Profile |
Seasonality
Break-even
$5,316/mo
Avg profit / month
$4,204/mo
Best profit month
Aug $20,183
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
57.57%
Cap Rate
21.37%