208 Martindale Rd Oneonta, New York
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$50,059
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $305
- Occupancy
- 45%
$5k
$35k
$70k
$105k
$103,605 | $65,699 | $496 | 57.2% | 2 | 6 | 72 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (51) | — | |
$99,812 | $47,484 | $546 | 50% | 2 | 6 | 125 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (23) | — | |
$99,784 | $33,415 | $527 | 51.9% | 2 | 6 | 91 | 2 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (27) | Profile | |
$83,076 | $21,569 | $329 | 69.2% | 2 | 5 | 156 | 4 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$74,261 | $14,952 | $493 | 41.2% | 2 | 6 | 47 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile |
Seasonality
Break-even
$3,631/mo
Avg profit / month
$391/mo
Best profit month
Jul $4,117
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.82%
Cap Rate
8.45%