133 Mappa Ave Barneveld, New York
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$41,939
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $387
- Occupancy
- 30%
$5k
$50k
$95k
$145k
$144,682 | $69,824 | $1,281 | 30.9% | 5 | 12 | 70 | 6 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (165) | Profile | |
$111,607 | $88,899 | $847 | 36.1% | 3 | 8 | 30 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (45) | — | |
$103,349 | $74,729 | $962 | 29.4% | 5 | 12 | 79 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (174) | — | |
$62,255 | $43,250 | $464 | 36.8% | 3 | 8 | 79 | 6 | 2 | $149 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (33) | Profile | |
$61,400 | $42,367 | $651 | 25.8% | 3 | 8 | 52 | 6 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (25) | Profile |
Seasonality
Break-even
$3,898/mo
Avg profit / month
-$532/mo
Best profit month
Aug $1,733
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.67%
Cap Rate
4.92%