1826 Eden Evans Center Rd Eden, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$38,317
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $317
- Occupancy
- 33%
$5k
$20k
$35k
$50k
$51,247 | $28,248 | $340 | 41.3% | 3 | 10 | 46 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$50,964 | $33,720 | $211 | 66.1% | 3 | 6 | 49 | 4 | 2 | $164 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (74) | Profile | |
$47,192 | $38,389 | $338 | 38.2% | 3 | 5 | 21 | 3 | 1 | $120 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (166) | Profile | |
$43,469 | $26,872 | $295 | 40.4% | 3 | 6 | 75 | 3 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (171) | Profile | |
$41,851 | $26,064 | $448 | 25.6% | 3 | 6 | 60 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (21) | — |
Seasonality
Break-even
$3,556/mo
Avg profit / month
-$449/mo
Best profit month
Jul $1,984
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.52%
Cap Rate
4.94%