1791 County Hwy 6 Bovina Center, New York
6 bed • 2 bath • 14 guests
Purchase Price
Est. $NaN/mo
$78,326
Annual Revenue
Median of 8 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $473
- Occupancy
- 45%
$25k
$75k
$120k
$175k
$174,237 | $113,474 | $659 | 72.5% | 6 | 12 | 53 | 6 | 5 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (39) | Profile | |
$94,128 | $69,846 | $652 | 39.6% | 5 | 12 | 80 | 7 | 2 | $185 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (277) | Profile | |
$93,359 | $68,252 | $669 | 38.2% | 5 | 12 | 82 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (50) | — | |
$79,678 | $63,382 | $673 | 32.4% | 6 | 12 | 56 | 8 | 5 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (61) | Profile | |
$76,973 | $54,615 | $905 | 23.3% | 6 | 14 | 73 | 6 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (131) | — |
Seasonality
Break-even
$4,887/mo
Avg profit / month
$1,512/mo
Best profit month
Jul $5,441
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
19.23%
Cap Rate
11.29%