1973 Co Rd 153 Salem, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$50,391
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $351
- Occupancy
- 39%
$5k
$70k
$130k
$200k
$200,034 | $101,364 | $707 | 77.5% | 3 | 7 | 6 | 5 | 4 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$104,310 | $32,880 | $654 | 43.7% | 3 | 12 | 75 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (13) | Profile | |
$77,171 | $46,730 | $525 | 40.3% | 3 | 6 | 71 | 3 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (91) | Profile | |
$74,841 | $57,315 | $630 | 32.5% | 3 | 6 | 63 | 4 | 2 | $230 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$71,514 | $47,983 | $366 | 53.5% | 3 | 4 | 52 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (53) | — |
Seasonality
Break-even
$3,403/mo
Avg profit / month
$485/mo
Best profit month
Feb $5,877
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.31%
Cap Rate
9.17%