218 Woods Hollow Rd Gloversville, New York
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$41,650
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $334
- Occupancy
- 34%
$5k
$40k
$70k
$105k
$105,963 | $53,763 | $454 | 64% | 3 | 8 | 18 | 4 | 2 | $199 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$105,237 | $36,144 | $523 | 55.1% | 3 | 10 | 44 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.5 (2) | Profile | |
$55,182 | $15,046 | $763 | 19.8% | 3 | 7 | 51 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$55,169 | $29,410 | $579 | 26.1% | 3 | 6 | 101 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$52,687 | $38,776 | $356 | 40.6% | 3 | 6 | 41 | 3 | 2 | $135 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (67) | Profile |
Seasonality
Break-even
$3,623/mo
Avg profit / month
-$230/mo
Best profit month
Aug $5,861
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.98%
Cap Rate
5.82%