159 Cat Town Rd Fly Creek, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$79,647
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $553
- Occupancy
- 39%
$15k
$80k
$145k
$215k
$212,383 | $108,269 | $905 | 64.3% | 4 | 8 | 26 | 4 | 2 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$169,050 | $83,429 | $870 | 53.2% | 4 | 10 | 139 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$135,310 | $26,985 | $780 | 47.5% | 4 | 10 | 54 | 6 | 3 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$124,627 | $76,108 | $503 | 67.9% | 4 | 12 | 48 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.05 (14) | — | |
$116,875 | $52,223 | $2,050 | 15.6% | 4 | 12 | 116 | 8 | 3 | $450 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile |
Seasonality
Break-even
$4,685/mo
Avg profit / month
$1,909/mo
Best profit month
Aug $8,951
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
27.44%
Cap Rate
13.2%