2101 US-9 Lake George, New York
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$99,604
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $841
- Occupancy
- 32%
$0k
$50k
$100k
$155k
$153,495 | $61,150 | $1,153 | 36.5% | 4 | 12 | 78 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (30) | Profile | |
$141,718 | $63,074 | $1,029 | 37.7% | 4 | 10 | 46 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (34) | Profile | |
$122,277 | $66,151 | $958 | 35% | 4 | 10 | 48 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (27) | — | |
$119,319 | $35,121 | $851 | 38.4% | 4 | 8 | 71 | 6 | 2 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (40) | Profile | |
$118,649 | $82,702 | $1,686 | 19.3% | 6 | 16 | 74 | 7 | 4 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile |
Seasonality
Break-even
$5,423/mo
Avg profit / month
$2,037/mo
Best profit month
Aug $14,558
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
23.33%
Cap Rate
12.17%