1622 Berme Rd Kerhonkson, New York
4 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$65,879
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $467
- Occupancy
- 39%
$10k
$60k
$105k
$155k
$155,764 | $84,845 | $1,131 | 37.7% | 4 | 8 | 28 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$150,323 | $61,281 | $1,903 | 21.6% | 3 | 8 | 102 | 6 | 2 | $500 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$150,183 | $102,833 | $647 | 63.6% | 5 | 16 | 55 | 10 | 2 | $265 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (213) | Profile | |
$130,284 | $88,110 | $988 | 36.1% | 4 | 8 | 30 | 4 | 2 | $330 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (80) | Profile | |
$119,007 | $77,626 | $559 | 58.4% | 3 | 6 | 51 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (69) | Profile |
Seasonality
Break-even
$4,646/mo
Avg profit / month
$727/mo
Best profit month
Jul $4,027
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.45%
Cap Rate
8.93%