19 Terrace Dr New Lebanon, New York
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$78,527
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $569
- Occupancy
- 38%
$10k
$90k
$170k
$255k
$253,504 | $115,700 | $980 | 70.9% | 4 | 6 | 32 | 6 | 2 | $195 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile | |
$237,504 | $84,443 | $1,123 | 58% | 4 | 8 | 96 | 4 | 3 | $350 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (23) | Profile | |
$170,199 | $88,078 | $1,001 | 46.6% | 4 | 8 | 49 | 4 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.55 (74) | Profile | |
$156,016 | $79,789 | $848 | 50.4% | 4 | 8 | 15 | 7 | 2 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (20) | Profile | |
$133,937 | $64,429 | $882 | 41.6% | 4 | 8 | 96 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (43) | — |
Seasonality
Break-even
$6,593/mo
Avg profit / month
$4,915/mo
Best profit month
Aug $13,555
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
51.27%
Cap Rate
18.8%