135 Lee Dr Maryland, New York
5 bed • 2.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$49,906
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $599
- Occupancy
- 23%
$15k
$65k
$115k
$165k
$165,348 | $84,417 | $797 | 56.9% | 5 | 12 | 6 | 10 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.2 (5) | Profile | |
$97,312 | $65,880 | $849 | 31.4% | 5 | 10 | 76 | 6 | 2 | $360 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | Profile | |
$75,967 | $42,314 | $914 | 22.8% | 5 | 14 | 70 | 8 | 3 | $380 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (75) | Profile | |
$73,738 | $52,509 | $1,069 | 18.9% | 5 | 12 | 105 | 6 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$70,489 | $57,423 | $1,164 | 16.6% | 5 | 15 | 71 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$4,124/mo
Avg profit / month
-$157/mo
Best profit month
Aug $4,079
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.47%
Cap Rate
6.22%