1969 NY-65 Honeoye Falls, New York
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$55,344
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $334
- Occupancy
- 45%
$5k
$95k
$180k
$275k
$274,485 | $127,218 | $1,198 | 62.8% | 4 | 10 | 6 | 6 | 3 | $500 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (2) | Profile | |
$130,372 | $100,909 | $873 | 40.9% | 4 | 10 | 33 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (28) | — | |
$122,796 | $94,099 | $792 | 42.5% | 4 | 10 | 33 | 6 | 4 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (74) | Profile | |
$70,983 | $34,266 | $346 | 56.2% | 4 | 6 | 89 | 4 | 2 | $175 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (151) | Profile | |
$70,472 | $45,988 | $520 | 37.1% | 4 | 10 | 75 | 4 | 2 | $100 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.7 (23) | Profile |
Seasonality
Break-even
$5,014/mo
Avg profit / month
-$489/mo
Best profit month
Jul $3,036
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.37%
Cap Rate
5.57%