122 Woods Rd Greenwood Lake, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$80,845
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $541
- Occupancy
- 41%
$5k
$65k
$120k
$185k
$181,620 | $124,340 | $1,372 | 36.3% | 3 | 6 | 30 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (9) | — | |
$152,671 | $85,850 | $1,150 | 36.4% | 3 | 8 | 25 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (20) | Profile | |
$144,870 | $134,359 | $995 | 39.9% | 3 | 6 | 40 | 5 | 3 | $237 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$134,980 | $62,517 | $735 | 50.3% | 2 | 6 | 8 | 3 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$129,020 | $56,935 | $571 | 61.9% | 2 | 4 | 10 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile |
Seasonality
Break-even
$5,459/mo
Avg profit / month
$2,658/mo
Best profit month
Jul $7,817
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
33.18%
Cap Rate
14.18%