12523 Torrence Rd Randolph, New York

3 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$30,293

Median of 10 comps selected by Adam, creator of this analysis.

$5k

$25k

$50k

$75k


Forest Retreat 90 miles to Niagara Falls.	$71,591	$36,363	$357	54.9%	2	8	31	4	2	$20	❌	❌	✅	Yes / Yes	❌	⭐️ 4.96 (129)	Profile
Forest Retreat 23 miles to Chautauqua Lake and 14 miles to Lily Dale.	$38,840	$29,154	$333	32%	2	8	55	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.45 (22)	—
Kama Kottage	$38,734	$19,110	$144	73.7%	2	4	22	3	1	$75	❌	❌	❌	Yes / Yes	❌	⭐️ 4.95 (169)	Profile
Kama Kottage	$31,251	$14,194	$118	72.3%	2	4	26	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (27)	—
Cabin directly across from Kinzua Lake & Onoville Marina	$30,717	$11,666	$250	33.6%	2	4	61	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (32)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$2,590/mo

Avg profit / month

-$245/mo

Best profit month

Feb $1,768

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.65%

Cap Rate

4.9%

Return on Investment

9.48%