165 Seneca Rd Old Forge, New York
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$50,232
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $373
- Occupancy
- 37%
$15k
$45k
$70k
$100k
$100,768 | $74,797 | $577 | 47.8% | 2 | 9 | 45 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (35) | Profile | |
$93,727 | $32,323 | $496 | 51.8% | 2 | 4 | 71 | 2 | 1 | $80 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (50) | Profile | |
$85,559 | $30,861 | $498 | 47.1% | 2 | 4 | 93 | 3 | 1 | $80 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (64) | Profile | |
$78,821 | $36,490 | $506 | 42.7% | 2 | 4 | 106 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (5) | — | |
$67,533 | $24,406 | $431 | 43% | 2 | 5 | 88 | 10 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (59) | Profile |
Seasonality
Break-even
$4,336/mo
Avg profit / month
-$184/mo
Best profit month
Jul $3,918
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.72%
Cap Rate
6.18%