125 Deer Ln Arkville, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$37,306
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $274
- Occupancy
- 37%
$5k
$25k
$45k
$65k
$62,315 | $38,549 | $213 | 80.1% | 2 | 4 | 34 | 2 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.98 (143) | Profile | |
$59,774 | $48,345 | $385 | 42.6% | 1 | 2 | 38 | 1 | 1 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (174) | Profile | |
$59,344 | $46,842 | $401 | 40.5% | 2 | 4 | 48 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (61) | Profile | |
$58,199 | $39,987 | $295 | 54% | 3 | 6 | 31 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (20) | — | |
$52,424 | $43,037 | $314 | 45.7% | 2 | 4 | 23 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (212) | Profile |
Seasonality
Break-even
$3,313/mo
Avg profit / month
-$427/mo
Best profit month
Aug $994
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.05%
Cap Rate
4.81%