1352 Co Rd 24 Granville, New York
5 bed • 2.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$56,358
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $464
- Occupancy
- 33%
$15k
$60k
$105k
$160k
$157,042 | $81,462 | $565 | 76.2% | 5 | 14 | 8 | 9 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (33) | Profile | |
$95,241 | $45,136 | $596 | 43.8% | 4 | 14 | 13 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4 (19) | — | |
$75,166 | $43,401 | $1,003 | 20.5% | 4 | 9 | 77 | 6 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$74,956 | $38,337 | $515 | 39.8% | 5 | 8 | 11 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (18) | Profile | |
$62,494 | $29,510 | $405 | 42.3% | 4 | 8 | 29 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.44 (9) | Profile |
Seasonality
Break-even
$4,335/mo
Avg profit / month
-$309/mo
Best profit month
Feb $5,020
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.15%
Cap Rate
5.81%