23530 County Rd 67 Watertown, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$43,413
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $212
- Occupancy
- 56%
$10k
$35k
$55k
$80k
$80,550 | $33,901 | $381 | 57.9% | 3 | 9 | 71 | 4 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (47) | Profile | |
$69,841 | $31,119 | $475 | 40.3% | 3 | 9 | 23 | 5 | 1 | $0 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 5 (3) | Profile | |
$68,693 | $33,112 | $224 | 83.9% | 2 | 4 | 8 | 2 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$64,580 | $25,127 | $209 | 84.5% | 3 | 5 | 15 | 4 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (14) | Profile | |
$51,037 | $19,110 | $188 | 74.5% | 3 | 6 | 49 | 3 | 1 | $108 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (50) | Profile |
Seasonality
Break-even
$4,932/mo
Avg profit / month
-$731/mo
Best profit month
Aug $6,028
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.89%
Cap Rate
4.98%