2200 Fort Hill Rd Phelps, New York
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$38,795
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $260
- Occupancy
- 41%
$5k
$35k
$65k
$100k
$100,048 | $78,318 | $568 | 48.2% | 2 | 5 | 63 | 3 | 1 | $220 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (309) | Profile | |
$68,475 | $42,435 | $624 | 30.1% | 2 | 7 | 84 | 6 | 1 | $135 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (173) | Profile | |
$67,816 | $36,655 | $252 | 73.9% | 2 | 4 | 18 | 3 | 1 | $96 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (53) | Profile | |
$58,992 | $47,034 | $613 | 26.4% | 2 | 4 | 73 | 2 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (99) | Profile | |
$54,698 | $41,700 | $350 | 42.8% | 2 | 5 | 56 | 4 | 1 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (161) | Profile |
Seasonality
Break-even
$3,257/mo
Avg profit / month
-$227/mo
Best profit month
Aug $2,847
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.54%
Cap Rate
5.65%