231 Scofield Rd Lake Luzerne, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$97,155
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $797
- Occupancy
- 33%
$5k
$80k
$150k
$230k
$227,746 | $129,901 | $1,222 | 51.1% | 5 | 12 | 59 | 7 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$197,045 | $108,494 | $1,040 | 51.9% | 5 | 12 | 63 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (15) | — | |
$187,279 | $93,748 | $652 | 78.7% | 5 | 8 | 37 | 10 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (118) | Profile | |
$153,671 | $112,321 | $639 | 65.8% | 5 | 12 | 38 | 8 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (163) | Profile | |
$133,173 | $45,283 | $1,070 | 34.1% | 5 | 16 | 80 | 11 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile |
Seasonality
Break-even
$6,983/mo
Avg profit / month
$8,814/mo
Best profit month
Aug $35,328
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
111.81%
Cap Rate
34.65%