1950 Folsomdale Rd Cowlesville, New York
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$63,680
Annual Revenue
Median of 6 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $599
- Occupancy
- 29%
$5k
$50k
$100k
$150k
$150,030 | $84,534 | $674 | 61% | 3 | 10 | 68 | 8 | 2 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$76,333 | $57,240 | $873 | 23.9% | 4 | 14 | 95 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$66,209 | $44,924 | $787 | 23% | 4 | 14 | 88 | 10 | 3 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (167) | Profile | |
$61,151 | $40,585 | $397 | 42.2% | 3 | 6 | 89 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile | |
$52,248 | $35,678 | $1,192 | 12% | 5 | 10 | 63 | 5 | 3 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (37) | Profile |
Seasonality
Break-even
$4,814/mo
Avg profit / month
$59/mo
Best profit month
Jul $3,910
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.15%
Cap Rate
6.9%