234 Co Rd 16 Hollowville, New York
5 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$153,019
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $927
- Occupancy
- 45%
$10k
$95k
$180k
$270k
$271,135 | $120,116 | $1,593 | 46.6% | 5 | 10 | 34 | 6 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$268,291 | $119,306 | $2,002 | 36.7% | 5 | 11 | 67 | 6 | 4 | $600 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$259,113 | $148,113 | $1,748 | 40.6% | 5 | 12 | 79 | 9 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (17) | Profile | |
$238,894 | $166,738 | $2,195 | 29.8% | 5 | 14 | 92 | 8 | 3 | $400 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (98) | Profile | |
$233,283 | $156,377 | $926 | 69% | 5 | 11 | 56 | 5 | 4 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (50) | Profile |
Seasonality
Break-even
$5,814/mo
Avg profit / month
$5,704/mo
Best profit month
Aug $14,143
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
78.27%
Cap Rate
26.3%