12397 Centerline Rd South Wales, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,744
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $336
- Occupancy
- 34%
$5k
$55k
$100k
$155k
$153,264 | $84,534 | $674 | 62.3% | 3 | 10 | 68 | 8 | 2 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$79,203 | $57,240 | $873 | 24.8% | 4 | 14 | 95 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$71,535 | $54,006 | $445 | 44% | 3 | 6 | 70 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (33) | Profile | |
$68,826 | $44,924 | $787 | 23.9% | 4 | 14 | 88 | 10 | 3 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (167) | Profile | |
$62,622 | $40,585 | $397 | 43.2% | 3 | 6 | 89 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile |
Seasonality
Break-even
$3,414/mo
Avg profit / month
-$193/mo
Best profit month
Jul $2,328
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.64%
Cap Rate
5.88%