16 Morin Cir West Henrietta, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$39,438
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $228
- Occupancy
- 47%
$5k
$25k
$45k
$65k
$65,118 | $42,217 | $438 | 40.7% | 3 | 10 | 58 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (216) | Profile | |
$62,175 | $36,537 | $301 | 56.7% | 3 | 6 | 89 | 4 | 2 | $175 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (60) | Profile | |
$51,092 | $30,314 | $244 | 57.3% | 3 | 6 | 75 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (72) | Profile | |
$50,113 | $30,007 | $237 | 58% | 3 | 6 | 86 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (46) | — | |
$50,106 | $37,460 | $375 | 36.6% | 3 | 6 | 15 | 4 | 2 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (84) | Profile |
Seasonality
Break-even
$3,840/mo
Avg profit / month
-$600/mo
Best profit month
Aug $1,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.85%
Cap Rate
4.65%