211 Brook Trail Greenwood Lake, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$67,791
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $384
- Occupancy
- 48%
$5k
$50k
$90k
$135k
$135,001 | $62,517 | $735 | 50.3% | 2 | 6 | 8 | 3 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$129,037 | $56,935 | $571 | 61.9% | 2 | 4 | 10 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$83,515 | $62,748 | $386 | 59.3% | 2 | 4 | 23 | 2 | 1 | $210 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (155) | Profile | |
$80,858 | $40,961 | $489 | 45.3% | 2 | 4 | 12 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (49) | Profile | |
$78,581 | $52,466 | $392 | 55% | 2 | 4 | 47 | 2 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (94) | Profile |
Seasonality
Break-even
$3,847/mo
Avg profit / month
$2,887/mo
Best profit month
Jul $7,166
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
70.94%
Cap Rate
24.06%