138 S Main St Portville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$28,732
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $222
- Occupancy
- 35%
$5k
$20k
$35k
$50k
$47,268 | $25,808 | $235 | 55% | 3 | 7 | 21 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.61 (18) | Profile | |
$41,269 | $23,274 | $274 | 41.3% | 3 | 6 | 49 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (14) | Profile | |
$35,014 | $22,260 | $286 | 33.5% | 3 | 9 | 38 | 9 | 1 | $70 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (228) | Profile | |
$34,832 | $25,236 | $260 | 36.7% | 3 | 7 | 42 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (2) | — | |
$31,045 | $18,567 | $221 | 38.5% | 2 | 4 | 19 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (10) | Profile |
Seasonality
Break-even
$2,706/mo
Avg profit / month
-$803/mo
Best profit month
Feb $831
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.48%
Cap Rate
1.9%