177 Boyscout Rd East Jewett, New York
6 bed • 3 bath • 14 guests
Purchase Price
Est. $NaN/mo
$101,322
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,053
- Occupancy
- 26%
$10k
$90k
$170k
$260k
$258,682 | $207,658 | $1,674 | 42.3% | 6 | 12 | 46 | 7 | 5 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (53) | Profile | |
$223,204 | $131,281 | $1,867 | 32.8% | 6 | 16 | 36 | 10 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$219,426 | $130,939 | $1,388 | 43.3% | 6 | 16 | 36 | 9 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (37) | Profile | |
$165,428 | $133,030 | $1,248 | 36.3% | 6 | 12 | 65 | 7 | 4 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (90) | Profile | |
$149,803 | $122,910 | $1,291 | 31.8% | 6 | 16 | 27 | 8 | 3 | $500 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (58) | Profile |
Seasonality
Break-even
$5,632/mo
Avg profit / month
$1,547/mo
Best profit month
Jul $5,957
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.33%
Cap Rate
10.46%