1718 NY-12B Hamilton, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$42,727
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 35%
$5k
$35k
$65k
$95k
$95,249 | $62,784 | $598 | 43.7% | 3 | 7 | 75 | 4 | 2 | $65 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (76) | Profile | |
$81,544 | $42,316 | $379 | 59% | 3 | 6 | 48 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (49) | Profile | |
$68,327 | $36,084 | $794 | 23.6% | 3 | 5 | 77 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$56,863 | $28,766 | $915 | 17% | 3 | 6 | 75 | 4 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (140) | Profile | |
$54,127 | $16,611 | $378 | 39.2% | 3 | 9 | 87 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (9) | — |
Seasonality
Break-even
$3,723/mo
Avg profit / month
-$267/mo
Best profit month
Aug $3,489
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.42%
Cap Rate
5.72%