155 Bowen Hill Rd Warrensburg, New York
6 bed • 4 bath • 14 guests
Purchase Price
Est. $NaN/mo
$102,991
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,036
- Occupancy
- 27%
$15k
$80k
$145k
$215k
$213,646 | $123,673 | $2,528 | 23.2% | 6 | 13 | 36 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.64 (11) | Profile | |
$166,495 | $96,009 | $2,546 | 17.9% | 6 | 12 | 34 | 6 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$133,272 | $53,495 | $1,056 | 34.6% | 6 | 16 | 76 | 9 | 3 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (48) | Profile | |
$130,528 | $71,989 | $793 | 45.1% | 6 | 14 | 47 | 6 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (206) | — | |
$124,648 | $67,696 | $1,374 | 24.9% | 6 | 12 | 49 | 8 | 4 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile |
Seasonality
Break-even
$5,202/mo
Avg profit / month
$3,258/mo
Best profit month
Aug $17,458
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
42.19%
Cap Rate
17.33%