169 County Rd 17 Hunter, New York
6 bed • 4 bath • 14 guests
Purchase Price
Est. $NaN/mo
$100,522
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $963
- Occupancy
- 29%
$10k
$145k
$280k
$420k
$419,908 | $209,610 | $2,519 | 45.7% | 6 | 14 | 10 | 11 | 4 | $400 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (12) | Profile | |
$338,172 | $181,857 | $2,054 | 45.1% | 6 | 11 | 19 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | — | |
$257,384 | $207,658 | $1,674 | 42.1% | 6 | 12 | 46 | 7 | 5 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (53) | Profile | |
$204,635 | $117,947 | $1,641 | 34.2% | 6 | 14 | 82 | 11 | 4 | $500 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (81) | Profile | |
$193,609 | $115,522 | $1,540 | 34.4% | 6 | 16 | 85 | 6 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — |
Seasonality
Break-even
$4,874/mo
Avg profit / month
$2,775/mo
Best profit month
Jul $7,473
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
38.26%
Cap Rate
16.41%