12 Tynedale Way North Chili, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$43,394
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $252
- Occupancy
- 47%
$5k
$30k
$50k
$75k
$71,900 | $35,683 | $243 | 81% | 3 | 6 | 45 | 4 | 2 | $125 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (42) | Profile | |
$62,134 | $36,537 | $301 | 56.6% | 3 | 6 | 89 | 4 | 2 | $175 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (60) | Profile | |
$54,861 | $33,844 | $291 | 51.7% | 3 | 6 | 54 | 4 | 2 | $129 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (29) | Profile | |
$53,517 | $28,296 | $270 | 54.4% | 3 | 8 | 44 | 3 | 2 | $10 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.64 (58) | Profile | |
$53,342 | $32,832 | $275 | 53.2% | 3 | 6 | 57 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (14) | — |
Seasonality
Break-even
$4,005/mo
Avg profit / month
-$639/mo
Best profit month
Aug $1,541
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.91%
Cap Rate
4.66%