16626 W Ridge Rd Holley, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,447
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $272
- Occupancy
- 50%
$15k
$35k
$55k
$75k
$72,935 | $32,231 | $533 | 37.5% | 4 | 8 | 169 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (49) | — | |
$69,801 | $26,575 | $334 | 57.3% | 3 | 7 | 99 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (73) | — | |
$68,613 | $38,619 | $237 | 79.2% | 4 | 10 | 31 | 7 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (145) | Profile | |
$64,902 | $32,524 | $254 | 69.9% | 3 | 5 | 32 | 3 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (15) | Profile | |
$64,031 | $36,088 | $340 | 51.6% | 3 | 8 | 50 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (8) | Profile |
Seasonality
Break-even
$3,454/mo
Avg profit / month
$531/mo
Best profit month
Aug $3,113
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.03%
Cap Rate
9.34%