206 South Rd Cropseyville, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$43,879
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $283
- Occupancy
- 43%
$10k
$60k
$110k
$165k
$162,223 | $68,107 | $858 | 51.8% | 3 | 6 | 66 | 3 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$105,454 | $49,494 | $357 | 80.9% | 3 | 6 | 43 | 3 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (94) | Profile | |
$68,568 | $43,387 | $301 | 62.4% | 3 | 4 | 36 | 3 | 1 | $171 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.87 (102) | Profile | |
$63,813 | $17,547 | $605 | 28.9% | 3 | 10 | 53 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$63,175 | $42,997 | $472 | 36.7% | 3 | 8 | 72 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile |
Seasonality
Break-even
$4,582/mo
Avg profit / month
$1,695/mo
Best profit month
Jul $6,223
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.43%
Cap Rate
12.55%