12 Old Turnpike Rd Woodridge, New York
6 bed • 3 bath • 14 guests
Purchase Price
Est. $NaN/mo
$106,915
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,050
- Occupancy
- 28%
$5k
$70k
$135k
$205k
$204,182 | $110,041 | $982 | 57% | 7 | 14 | 32 | 8 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$165,665 | $76,620 | $2,503 | 18.1% | 5 | 18 | 19 | 5 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (5) | — | |
$155,292 | $111,020 | $1,874 | 22.7% | 6 | 16 | 68 | 14 | 5 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (32) | Profile | |
$154,094 | $121,019 | $1,237 | 34.1% | 5 | 10 | 48 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (96) | Profile | |
$148,312 | $104,617 | $998 | 40.7% | 6 | 12 | 97 | 10 | 3 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (80) | Profile |
Seasonality
Break-even
$6,342/mo
Avg profit / month
$4,442/mo
Best profit month
Aug $16,581
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
46.16%
Cap Rate
17.98%