23 Vine St Keeseville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,777
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $350
- Occupancy
- 36%
$15k
$40k
$65k
$90k
$87,836 | $29,960 | $539 | 44.7% | 3 | 9 | 51 | 3 | 1 | $100 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.97 (35) | Profile | |
$74,541 | $40,435 | $537 | 38% | 3 | 9 | 70 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$67,823 | $27,471 | $553 | 33.6% | 3 | 8 | 138 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (36) | — | |
$60,197 | $33,985 | $406 | 40.6% | 3 | 6 | 92 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (39) | Profile | |
$56,898 | $33,572 | $393 | 39.6% | 3 | 6 | 129 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (68) | — |
Seasonality
Break-even
$3,875/mo
Avg profit / month
$1,186/mo
Best profit month
Aug $6,668
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.36%
Cap Rate
11.91%