215 Maple Ave Kerhonkson, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$111,777
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $864
- Occupancy
- 35%
$10k
$185k
$355k
$540k
$540,309 | $314,543 | $1,938 | 76.4% | 5 | 10 | 24 | 5 | 4 | $407 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.42 (12) | Profile | |
$291,388 | $152,476 | $1,866 | 42.8% | 5 | 16 | 34 | 8 | 4 | $300 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (25) | Profile | |
$252,838 | $134,537 | $1,909 | 36.3% | 5 | 10 | 19 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$213,591 | $113,405 | $1,393 | 42% | 5 | 16 | 38 | 6 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$155,332 | $73,890 | $1,486 | 28.6% | 5 | 12 | 84 | 6 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (17) | Profile |
Seasonality
Break-even
$4,995/mo
Avg profit / month
$3,997/mo
Best profit month
Jul $9,520
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
61.12%
Cap Rate
22.22%