17 Spotts Cir Churchville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,158
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $269
- Occupancy
- 53%
$20k
$40k
$55k
$75k
$73,419 | $35,683 | $243 | 82.7% | 3 | 6 | 45 | 4 | 2 | $125 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (42) | Profile | |
$56,315 | $33,844 | $291 | 53.1% | 3 | 6 | 54 | 4 | 2 | $129 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (29) | Profile | |
$55,844 | $33,436 | $278 | 55% | 3 | 6 | 59 | 3 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (166) | Profile | |
$55,066 | $28,296 | $270 | 55.9% | 3 | 8 | 44 | 3 | 2 | $10 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.64 (58) | Profile | |
$54,726 | $32,832 | $275 | 54.6% | 3 | 6 | 57 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (14) | — |
Seasonality
Break-even
$4,004/mo
Avg profit / month
$52/mo
Best profit month
Aug $2,680
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.4%
Cap Rate
6.92%