16 Broad Ln Au Sable Forks, New York
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$72,944
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $561
- Occupancy
- 36%
$20k
$75k
$130k
$185k
$185,800 | $149,255 | $1,326 | 38.4% | 4 | 14 | 47 | 10 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (98) | Profile | |
$132,699 | $97,113 | $700 | 52% | 4 | 10 | 79 | 6 | 2 | $225 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (181) | Profile | |
$96,869 | $73,233 | $989 | 26.8% | 6 | 16 | 75 | 1 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (19) | — | |
$96,721 | $66,871 | $445 | 59.5% | 4 | 10 | 73 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (165) | Profile | |
$94,734 | $61,480 | $489 | 53% | 4 | 10 | 71 | 5 | 3 | $235 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (73) | Profile |
Seasonality
Break-even
$4,619/mo
Avg profit / month
$3,487/mo
Best profit month
Jul $11,203
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
58.02%
Cap Rate
21.69%