1779 Lake Shore Rd Essex, New York
4 bed • 1 bath • 7 guests
Purchase Price
Est. $NaN/mo
$60,992
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $502
- Occupancy
- 33%
$0k
$40k
$80k
$125k
$125,729 | $64,898 | $528 | 65.3% | 3 | 6 | 22 | 4 | 2 | $225 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.81 (47) | Profile | |
$120,156 | $57,746 | $563 | 58.5% | 3 | 6 | 31 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (51) | Profile | |
$94,106 | $49,924 | $710 | 36.3% | 5 | 12 | 86 | 10 | 4 | $375 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (27) | Profile | |
$92,972 | $32,474 | $1,442 | 17.7% | 5 | 12 | 28 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$88,258 | $68,103 | $686 | 35.2% | 3 | 6 | 43 | 3 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (50) | Profile |
Seasonality
Break-even
$3,990/mo
Avg profit / month
$365/mo
Best profit month
Jul $4,511
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.99%
Cap Rate
8.09%