168 Carpenter Rd Richland, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$25,528
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $208
- Occupancy
- 34%
$0k
$15k
$35k
$50k
$48,995 | $28,144 | $369 | 36.4% | 2 | 7 | 68 | 4 | 2 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (55) | Profile | |
$47,990 | $28,625 | $352 | 37.3% | 2 | 7 | 62 | 3 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.45 (74) | — | |
$40,748 | $20,941 | $286 | 39% | 2 | 9 | 55 | 4 | 2 | $100 | ❌ | ❌ | ✅ | No / Yes | ❌ | ⭐️ 4.83 (86) | Profile | |
$34,442 | $21,950 | $166 | 56.8% | 2 | 8 | 35 | 5 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (215) | Profile | |
$32,007 | $15,103 | $274 | 32% | 2 | 6 | 62 | 4 | 1 | $110 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (95) | Profile |
Seasonality
Break-even
$2,737/mo
Avg profit / month
-$820/mo
Best profit month
Jul $2,121
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.2%
Cap Rate
1.92%