1558 Clauverwie Rd Middleburgh, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$42,904
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $293
- Occupancy
- 40%
$5k
$25k
$45k
$65k
$63,710 | $37,437 | $353 | 49.4% | 2 | 4 | 36 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (51) | Profile | |
$63,271 | $46,350 | $592 | 29.3% | 3 | 11 | 34 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$61,491 | $32,132 | $213 | 79.2% | 3 | 9 | 25 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.88 (24) | Profile | |
$60,808 | $32,173 | $504 | 33% | 3 | 6 | 43 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$55,918 | $15,586 | $380 | 40.4% | 3 | 7 | 18 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (17) | Profile |
Seasonality
Break-even
$3,717/mo
Avg profit / month
-$405/mo
Best profit month
Jul $1,984
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.46%
Cap Rate
5.22%