140 Round Pond Rd Smithville Flats, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$27,876
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $171
- Occupancy
- 45%
$10k
$25k
$45k
$65k
$61,646 | $34,646 | $206 | 81.9% | 3 | 6 | 27 | 4 | 1 | $104 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (32) | Profile | |
$49,938 | $32,664 | $209 | 65.6% | 2 | 6 | 40 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (22) | — | |
$41,440 | $21,767 | $158 | 72% | 3 | 6 | 19 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.55 (62) | Profile | |
$38,658 | $20,669 | $226 | 46.8% | 3 | 6 | 48 | 3 | 1 | $200 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.84 (25) | Profile | |
$38,313 | $20,745 | $227 | 46.2% | 2 | 5 | 46 | 3 | 1 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (9) | Profile |
Seasonality
Break-even
$3,658/mo
Avg profit / month
-$1,532/mo
Best profit month
Jul -$120
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-19.34%
Cap Rate
1.62%