163 Tuper Rd Brushton, New York
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$28,544
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $186
- Occupancy
- 42%
$5k
$20k
$35k
$55k
$52,969 | $28,344 | $244 | 59.4% | 3 | 10 | 40 | 5 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (25) | Profile | |
$39,971 | $32,267 | $339 | 32.3% | 2 | 11 | 45 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (12) | — | |
$33,287 | $17,490 | $150 | 60.8% | 1 | 2 | 44 | 1 | 1 | $40 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (137) | Profile | |
$29,375 | $8,823 | $199 | 40.4% | 2 | 5 | 36 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$29,245 | $22,359 | $244 | 32.9% | 3 | 8 | 39 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile |
Seasonality
Break-even
$3,066/mo
Avg profit / month
-$732/mo
Best profit month
Jul $1,573
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.63%
Cap Rate
3.16%