143 Tower Rd Poland, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$45,463
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $289
- Occupancy
- 43%
$20k
$55k
$90k
$130k
$128,421 | $90,988 | $564 | 62.4% | 3 | 6 | 40 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (129) | Profile | |
$66,091 | $44,256 | $401 | 45.2% | 4 | 12 | 27 | 4 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.68 (28) | Profile | |
$55,002 | $25,859 | $353 | 42.6% | 3 | 6 | 28 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.74 (19) | Profile | |
$54,330 | $33,910 | $582 | 25.6% | 5 | 10 | 49 | 6 | 4 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (113) | Profile | |
$53,878 | $34,133 | $367 | 40.2% | 3 | 6 | 43 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (37) | Profile |
Seasonality
Break-even
$3,762/mo
Avg profit / month
-$234/mo
Best profit month
Aug $2,141
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.82%
Cap Rate
5.86%