17 Lakelands Ave Greenwood Lake, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$102,923
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $638
- Occupancy
- 44%
$20k
$90k
$160k
$235k
$235,499 | $153,417 | $1,130 | 57.1% | 4 | 10 | 71 | 6 | 4 | $325 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.84 (62) | Profile | |
$221,533 | $138,116 | $1,068 | 56.8% | 4 | 10 | 72 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (33) | — | |
$180,967 | $124,340 | $1,372 | 36.1% | 3 | 6 | 30 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (9) | — | |
$175,702 | $81,146 | $1,079 | 44.6% | 3 | 9 | 19 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (11) | — | |
$152,030 | $85,850 | $1,150 | 36.2% | 3 | 8 | 25 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (20) | Profile |
Seasonality
Break-even
$5,828/mo
Avg profit / month
$2,232/mo
Best profit month
Aug $8,819
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
24.17%
Cap Rate
12.13%