144 Bald Hill Rd Ithaca, New York
3 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$73,256
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $431
- Occupancy
- 47%
$10k
$55k
$105k
$150k
$150,874 | $64,804 | $800 | 51.7% | 3 | 7 | 70 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$121,389 | $83,531 | $728 | 45.7% | 3 | 10 | 44 | 6 | 3 | $175 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (222) | Profile | |
$106,617 | $63,406 | $585 | 50% | 3 | 8 | 66 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (67) | — | |
$91,577 | $62,529 | $624 | 40.2% | 3 | 6 | 36 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (81) | Profile | |
$89,006 | $67,460 | $642 | 38% | 3 | 8 | 38 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (49) | Profile |
Seasonality
Break-even
$4,129/mo
Avg profit / month
$1,677/mo
Best profit month
Aug $8,855
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.73%
Cap Rate
13.71%