2393 Schroon River Rd Warrensburg, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$36,700
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $339
- Occupancy
- 30%
$5k
$35k
$65k
$95k
$95,204 | $56,328 | $440 | 59.3% | 3 | 6 | 18 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (51) | Profile | |
$76,087 | $64,485 | $578 | 36% | 3 | 8 | 47 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (71) | Profile | |
$61,860 | $47,556 | $397 | 42.7% | 3 | 8 | 53 | 5 | 2 | $180 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (116) | Profile | |
$61,105 | $35,203 | $454 | 36.9% | 3 | 8 | 50 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (50) | — | |
$59,070 | $32,701 | $466 | 34.7% | 3 | 10 | 39 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (16) | Profile |
Seasonality
Break-even
$5,090/mo
Avg profit / month
$20/mo
Best profit month
Aug $5,555
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.72%
Cap Rate
6.79%