1266 Co Rd 23C East Jewett, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$57,557
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $451
- Occupancy
- 35%
$15k
$45k
$70k
$100k
$99,439 | $48,549 | $1,039 | 26.2% | 3 | 9 | 67 | 0 | 3 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (1) | — | |
$95,622 | $79,948 | $739 | 35.4% | 3 | 8 | 28 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (121) | Profile | |
$86,390 | $47,206 | $506 | 46.8% | 3 | 6 | 23 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (66) | Profile | |
$79,203 | $62,244 | $373 | 58.2% | 3 | 6 | 33 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (113) | Profile | |
$73,140 | $57,827 | $495 | 40.5% | 3 | 6 | 65 | 4 | 2 | $179 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (202) | Profile |
Seasonality
Break-even
$3,972/mo
Avg profit / month
$424/mo
Best profit month
Aug $2,850
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.14%
Cap Rate
8.33%