238 N Lake Rd Haines Falls, New York
6 bed • 3 bath • 14 guests
Purchase Price
Est. $NaN/mo
$91,047
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $788
- Occupancy
- 32%
$0k
$50k
$95k
$145k
$143,845 | $99,620 | $615 | 64.1% | 5 | 10 | 45 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (111) | Profile | |
$138,646 | $61,694 | $631 | 60.2% | 5 | 10 | 43 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (8) | — | |
$115,631 | $98,619 | $1,577 | 20.1% | 7 | 14 | 92 | 8 | 3 | $499 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (145) | Profile | |
$112,295 | $57,177 | $729 | 42.2% | 5 | 10 | 36 | 5 | 2 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (16) | Profile | |
$109,728 | $87,993 | $771 | 39% | 6 | 13 | 63 | 9 | 3 | $330 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (107) | Profile |
Seasonality
Break-even
$4,991/mo
Avg profit / month
$2,545/mo
Best profit month
Jul $7,172
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
33.29%
Cap Rate
14.99%