147 Bund Rd Gilboa, New York
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$54,712
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $366
- Occupancy
- 41%
$5k
$40k
$75k
$110k
$108,628 | $57,727 | $379 | 78.4% | 3 | 9 | 16 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (29) | — | |
$101,285 | $47,960 | $387 | 71.6% | 3 | 8 | 30 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$78,238 | $55,969 | $562 | 38.1% | 3 | 8 | 45 | 4 | 2 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (121) | Profile | |
$75,819 | $59,462 | $525 | 39.6% | 3 | 8 | 36 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$72,692 | $32,983 | $300 | 66.4% | 3 | 8 | 35 | 4 | 2 | $120 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (37) | Profile |
Seasonality
Break-even
$3,615/mo
Avg profit / month
$339/mo
Best profit month
Aug $4,493
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.64%
Cap Rate
8.22%