1571 Wiley Rd Mohegan Lake, New York
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$52,546
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $331
- Occupancy
- 43%
$10k
$40k
$75k
$110k
$107,039 | $79,820 | $441 | 66.5% | 2 | 7 | 30 | 3 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (190) | Profile | |
$104,715 | $68,538 | $639 | 44.9% | 2 | 6 | 45 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (7) | — | |
$75,378 | $57,369 | $464 | 44.6% | 2 | 6 | 40 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (143) | Profile | |
$69,160 | $55,096 | $420 | 45.1% | 2 | 4 | 31 | 3 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (84) | Profile | |
$64,043 | $29,652 | $444 | 39.5% | 2 | 4 | 32 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (2) | Profile |
Seasonality
Break-even
$4,909/mo
Avg profit / month
-$806/mo
Best profit month
Oct $1,852
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.74%
Cap Rate
4.8%