124 Prospect St Sherrill, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,304
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $352
- Occupancy
- 42%
$20k
$50k
$75k
$105k
$102,937 | $66,041 | $564 | 50% | 3 | 10 | 78 | 5 | 2 | $103 | ❌ | ❌ | ❌ | No / No | ✅ | ⭐️ 4.97 (92) | Profile | |
$87,592 | $63,816 | $465 | 51.6% | 3 | 12 | 64 | 12 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (91) | Profile | |
$73,734 | $54,361 | $431 | 46.9% | 3 | 12 | 66 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — | |
$66,186 | $32,809 | $281 | 64.6% | 3 | 6 | 69 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$63,811 | $29,121 | $323 | 54% | 3 | 6 | 60 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile |
Seasonality
Break-even
$3,192/mo
Avg profit / month
$757/mo
Best profit month
Aug $4,736
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
19.31%
Cap Rate
11.28%