1536 State Hwy 9N Keeseville, New York
2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$38,747
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $258
- Occupancy
- 41%
$0k
$35k
$65k
$100k
$97,066 | $76,239 | $449 | 59.2% | 2 | 6 | 34 | 3 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (107) | Profile | |
$88,973 | $64,793 | $427 | 57.1% | 2 | 4 | 60 | 2 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (58) | Profile | |
$80,185 | $39,243 | $492 | 44.6% | 2 | 6 | 20 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$75,498 | $43,919 | $268 | 77.1% | 2 | 6 | 37 | 3 | 1 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (121) | Profile | |
$74,088 | $55,665 | $352 | 57.6% | 2 | 6 | 64 | 3 | 2 | $120 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.95 (193) | Profile |
Seasonality
Break-even
$3,634/mo
Avg profit / month
-$796/mo
Best profit month
Jul $2,007
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.53%
Cap Rate
3.8%