2427 Rush Mendon Rd Honeoye Falls, New York
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$58,767
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $362
- Occupancy
- 44%
$5k
$95k
$180k
$275k
$274,500 | $127,218 | $1,198 | 62.8% | 4 | 10 | 6 | 6 | 3 | $500 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (2) | Profile | |
$130,379 | $100,909 | $873 | 40.9% | 4 | 10 | 33 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (28) | — | |
$122,802 | $94,099 | $792 | 42.5% | 4 | 10 | 33 | 6 | 4 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (74) | Profile | |
$78,436 | $51,489 | $441 | 48.7% | 4 | 8 | 26 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (8) | — | |
$70,986 | $34,266 | $346 | 56.2% | 4 | 6 | 89 | 4 | 2 | $175 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (151) | Profile |
Seasonality
Break-even
$4,340/mo
Avg profit / month
$308/mo
Best profit month
Jul $3,927
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.53%
Cap Rate
7.73%