21452 Fairway Cir Wellesley Island, New York
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$57,012
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $400
- Occupancy
- 39%
$10k
$45k
$85k
$125k
$125,004 | $39,848 | $1,059 | 32.4% | 3 | 11 | 24 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$77,712 | $41,785 | $431 | 49.4% | 2 | 6 | 104 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (40) | — | |
$71,672 | $27,195 | $349 | 56.3% | 1 | 2 | 71 | 3 | 1 | $20 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.82 (11) | Profile | |
$70,923 | $32,842 | $479 | 40.5% | 3 | 6 | 74 | 5 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.5 (10) | Profile | |
$69,866 | $17,941 | $398 | 48.1% | 2 | 6 | 57 | 3 | 1 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (42) | Profile |
Seasonality
Break-even
$3,981/mo
Avg profit / month
$94/mo
Best profit month
Jul $6,345
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.11%
Cap Rate
7.08%