21 Rivercrest Rd Fort Montgomery, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$60,265
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $431
- Occupancy
- 38%
$10k
$50k
$95k
$140k
$137,142 | $63,016 | $605 | 62.1% | 3 | 6 | 25 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$115,367 | $76,933 | $719 | 43.9% | 3 | 8 | 52 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (17) | — | |
$103,510 | $77,615 | $613 | 46.3% | 3 | 6 | 47 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (22) | — | |
$94,145 | $67,862 | $1,220 | 21.1% | 3 | 6 | 65 | 3 | 2 | $275 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$86,568 | $56,581 | $528 | 44.9% | 3 | 8 | 48 | 7 | 3 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (141) | Profile |
Seasonality
Break-even
$4,976/mo
Avg profit / month
-$13/mo
Best profit month
Aug $3,373
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.38%
Cap Rate
6.71%