230 Water St Catskill, New York
6 bed • 2 bath • 14 guests
Purchase Price
Est. $NaN/mo
$153,134
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $957
- Occupancy
- 44%
$10k
$155k
$295k
$445k
$446,411 | $301,737 | $1,811 | 67.5% | 6 | 16 | 82 | 1 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$400,328 | $197,989 | $1,608 | 68.2% | 6 | 16 | 21 | 1 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (20) | — | |
$393,845 | $195,541 | $1,615 | 66.8% | 6 | 16 | 77 | 10 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (98) | Profile | |
$270,880 | $64,627 | $1,097 | 67.6% | 6 | 12 | 34 | 6 | 4 | $350 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (38) | Profile | |
$156,123 | $121,791 | $1,386 | 30.9% | 6 | 16 | 60 | 8 | 6 | $100 | ❌ | ❌ | ✅ | No / Yes | ❌ | ⭐️ 5 (51) | Profile |
Seasonality
Break-even
$5,554/mo
Avg profit / month
$6,773/mo
Best profit month
Aug $15,804
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
111.92%
Cap Rate
36.85%