204 Wheat St Cayuga, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$77,428
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $521
- Occupancy
- 41%
$10k
$50k
$90k
$135k
$132,985 | $94,948 | $948 | 38.4% | 3 | 10 | 47 | 6 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (28) | Profile | |
$127,946 | $51,807 | $433 | 81% | 3 | 6 | 14 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (254) | Profile | |
$125,402 | $53,948 | $839 | 41% | 3 | 8 | 37 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (15) | Profile | |
$118,053 | $44,009 | $741 | 43.7% | 3 | 8 | 51 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (2) | Profile | |
$115,223 | $57,314 | $1,031 | 30.6% | 4 | 14 | 38 | 11 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.59 (17) | Profile |
Seasonality
Break-even
$3,452/mo
Avg profit / month
$2,583/mo
Best profit month
Aug $9,568
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
73.79%
Cap Rate
26.23%