25 Green Ave Castleton-on-Hudson, New York
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$76,061
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $568
- Occupancy
- 37%
$5k
$105k
$205k
$315k
$315,193 | $209,875 | $1,513 | 57.1% | 4 | 12 | 29 | 4 | 3 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$231,806 | $147,064 | $1,034 | 61.4% | 4 | 12 | 28 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$108,452 | $42,671 | $1,620 | 18.3% | 6 | 17 | 41 | 7 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (4) | — | |
$108,332 | $77,725 | $510 | 58.2% | 5 | 16 | 25 | 5 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.52 (27) | Profile | |
$98,461 | $67,762 | $1,550 | 17.4% | 6 | 16 | 72 | 10 | 3 | $375 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (58) | Profile |
Seasonality
Break-even
$4,308/mo
Avg profit / month
$1,639/mo
Best profit month
Aug $5,997
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.6%
Cap Rate
12.99%