20 Ausable Beach Rd Peru, New York
2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$52,093
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $307
- Occupancy
- 47%
$10k
$45k
$75k
$110k
$109,343 | $55,922 | $444 | 67.5% | 2 | 4 | 42 | 4 | 1 | $125 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (278) | Profile | |
$102,904 | $48,810 | $416 | 67.7% | 2 | 6 | 78 | 3 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (59) | Profile | |
$93,444 | $27,234 | $631 | 40.6% | 2 | 4 | 89 | 2 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$71,293 | $33,591 | $383 | 51% | 2 | 6 | 43 | 2 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (152) | Profile | |
$59,500 | $20,820 | $356 | 45.8% | 2 | 4 | 74 | 2 | 2 | $80 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (54) | Profile |
Seasonality
Break-even
$3,940/mo
Avg profit / month
$201/mo
Best profit month
Jul $4,291
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.81%
Cap Rate
7.48%