199 Frank Hitchcock Rd Cairo, New York
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$112,044
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $776
- Occupancy
- 40%
$10k
$70k
$135k
$200k
$198,477 | $58,813 | $884 | 61.5% | 5 | 12 | 35 | 7 | 3 | $375 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (105) | Profile | |
$174,742 | $99,614 | $1,278 | 37.5% | 5 | 14 | 84 | 10 | 6 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$169,167 | $112,646 | $1,058 | 43.8% | 5 | 12 | 53 | 8 | 3 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (86) | Profile | |
$165,160 | $107,502 | $1,041 | 43.5% | 5 | 12 | 54 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$157,793 | $129,763 | $1,125 | 38.4% | 5 | 12 | 23 | 7 | 3 | $249 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (183) | Profile |
Seasonality
Break-even
$4,926/mo
Avg profit / month
$2,357/mo
Best profit month
Jul $6,830
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
31.66%
Cap Rate
14.41%