140 Longwood Dr Athens, New York
4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$72,195
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $547
- Occupancy
- 36%
$20k
$65k
$110k
$155k
$155,281 | $70,915 | $567 | 75% | 4 | 7 | 27 | 6 | 3 | $130 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (142) | Profile | |
$151,612 | $77,591 | $743 | 55.9% | 4 | 8 | 87 | 6 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (76) | Profile | |
$145,807 | $34,228 | $649 | 61.5% | 4 | 9 | 153 | 5 | 3 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$141,215 | $105,444 | $1,279 | 30.2% | 4 | 12 | 59 | 6 | 2 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (38) | Profile | |
$123,222 | $98,561 | $1,238 | 27.3% | 4 | 12 | 66 | 6 | 4 | $350 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (35) | Profile |
Seasonality
Break-even
$4,402/mo
Avg profit / month
$1,107/mo
Best profit month
Aug $5,144
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.77%
Cap Rate
10.54%