12231 Water St Locke, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$80,643
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $378
- Occupancy
- 59%
$15k
$60k
$105k
$150k
$151,342 | $70,341 | $546 | 75.9% | 3 | 8 | 19 | 6 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$121,488 | $56,909 | $473 | 70.3% | 3 | 6 | 16 | 3 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (23) | Profile | |
$121,316 | $83,749 | $649 | 51.2% | 3 | 10 | 49 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (83) | Profile | |
$119,915 | $57,403 | $394 | 83.5% | 3 | 10 | 12 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile | |
$101,042 | $43,028 | $363 | 76.2% | 3 | 5 | 11 | 3 | 1 | $175 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (0) | Profile |
Seasonality
Break-even
$3,810/mo
Avg profit / month
$2,600/mo
Best profit month
Aug $10,525
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
59.72%
Cap Rate
21.82%