129 Riverside Ave Coxsackie, New York
8 bed • 1 bath • 16 guests
Purchase Price
Est. $NaN/mo
$352,436
Annual Revenue
Median of 8 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $2,195
- Occupancy
- 44%
$45k
$195k
$350k
$515k
$512,686 | $316,516 | $1,955 | 71.9% | 8 | 16 | 72 | 10 | 5 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$501,656 | $295,843 | $1,943 | 70.7% | 8 | 20 | 69 | 8 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (28) | — | |
$449,023 | $131,476 | $2,186 | 56.3% | 9 | 16 | 142 | 11 | 8 | $900 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$364,037 | $249,353 | $3,590 | 27.8% | 8 | 16 | 102 | 21 | 7 | $450 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (160) | Profile | |
$340,834 | $238,531 | $3,396 | 27.5% | 8 | 27 | 111 | 9 | 6 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (176) | — |
Seasonality
Break-even
$9,766/mo
Avg profit / month
$18,568/mo
Best profit month
Aug $39,327
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
235.96%
Cap Rate
70.4%