22182 NY-22 Hoosick Falls, New York

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$53,438

Median of 25 comps selected by Adam, creator of this analysis.

$5k

$45k

$80k

$125k


Mountain Views Game Room Fire Pit Dream Kitchen	$122,755	$68,825	$722	46.6%	5	10	77	6	4	$280	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (62)	Profile
White Rock Farm	$116,917	$59,030	$405	79.1%	5	8	30	8	3	$225	❌	❌	✅	No / No	❌	⭐️ 4.98 (141)	Profile
Karin's Place: Unique and Grand Guest House w/pool	$100,232	$56,854	$833	33%	4	12	58	9	2	$299	✅	❌	✅	Yes / No	❌	⭐️ 4.88 (51)	Profile
Modern Lakefront Oasis \| Dock Fire Pit Game Room	$93,235	$72,185	$998	25.6%	5	14	59	9	4	$450	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (49)	Profile
Converted Vermont Barn on 6.5 acres with hot tub	$81,722	$39,466	$283	79%	4	7	33	2	1	$110	❌	✅	✅	Yes / Yes	❌	⭐️ 4.94 (159)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,395/mo

Avg profit / month

$817/mo

Best profit month

Feb $6,392

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.11%

Cap Rate

11.1%

Return on Investment

32.45%