2009 US-11 Bangor, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$24,878
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $192
- Occupancy
- 35%
$5k
$15k
$25k
$40k
$37,632 | $29,129 | $289 | 35.7% | 2 | 4 | 39 | 2 | 1 | $87 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (87) | Profile | |
$30,734 | $25,463 | $272 | 31% | 4 | 9 | 28 | 4 | 2 | $95 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (44) | Profile | |
$28,629 | $21,131 | $180 | 43.5% | 3 | 6 | 38 | 4 | 1 | $70 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (183) | Profile | |
$28,388 | $8,823 | $199 | 39% | 2 | 5 | 36 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$28,264 | $22,359 | $244 | 31.8% | 3 | 8 | 39 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile |
Seasonality
Break-even
$2,869/mo
Avg profit / month
-$893/mo
Best profit month
Aug $1,248
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.67%
Cap Rate
1.98%