224 Tae Kwon Rd North Blenheim, New York
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$41,583
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $248
- Occupancy
- 46%
$10k
$35k
$55k
$85k
$82,273 | $60,383 | $363 | 62.1% | 2 | 4 | 33 | 2 | 1 | $99 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.94 (223) | Profile | |
$72,611 | $47,986 | $328 | 60.6% | 2 | 4 | 34 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.4 (14) | — | |
$65,813 | $34,801 | $352 | 51.2% | 2 | 6 | 46 | 3 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (82) | Profile | |
$58,498 | $43,859 | $399 | 40.2% | 2 | 4 | 46 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (328) | Profile | |
$53,464 | $25,258 | $322 | 45.6% | 2 | 5 | 13 | 2 | 1 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (90) | Profile |
Seasonality
Break-even
$2,762/mo
Avg profit / month
$551/mo
Best profit month
Jul $3,620
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
19.02%
Cap Rate
11.15%