121 4th Ave Caroga Lake, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$38,436
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $222
- Occupancy
- 47%
$5k
$35k
$60k
$90k
$90,736 | $35,384 | $580 | 42.9% | 3 | 8 | 76 | 7 | 1 | $150 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.87 (100) | Profile | |
$53,176 | $22,822 | $285 | 51.1% | 3 | 6 | 78 | 10 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (19) | Profile | |
$48,765 | $19,133 | $329 | 40.6% | 2 | 6 | 30 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.35 (10) | — | |
$48,116 | $21,613 | $308 | 42.9% | 2 | 6 | 22 | 4 | 1 | $60 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.82 (11) | Profile | |
$43,136 | $32,112 | $253 | 46.8% | 2 | 4 | 59 | 2 | 1 | $0 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.99 (302) | Profile |
Seasonality
Break-even
$3,226/mo
Avg profit / month
-$88/mo
Best profit month
Jul $3,012
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.12%
Cap Rate
6.3%