147 W Main St Waterville, New York
5 bed • 2.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$81,874
Annual Revenue
Median of 6 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $884
- Occupancy
- 25%
$20k
$95k
$170k
$255k
$253,341 | $153,410 | $1,877 | 37% | 4 | 8 | 16 | 5 | 2 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (11) | Profile | |
$103,040 | $71,269 | $1,540 | 18.3% | 4 | 8 | 60 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$92,478 | $29,338 | $659 | 38.4% | 4 | 6 | 55 | 5 | 1 | $65 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (53) | Profile | |
$71,269 | $48,050 | $851 | 22.9% | 5 | 15 | 80 | 7 | 5 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile | |
$60,998 | $41,924 | $744 | 22.5% | 6 | 13 | 71 | 9 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile |
Seasonality
Break-even
$4,949/mo
Avg profit / month
$734/mo
Best profit month
Aug $4,620
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.53%
Cap Rate
8.74%