255 Mitchell Rd Heuvelton, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$39,457
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $249
- Occupancy
- 43%
$0k
$35k
$65k
$100k
$100,580 | $44,504 | $441 | 62.5% | 2 | 5 | 12 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$63,595 | $35,266 | $339 | 51.4% | 3 | 6 | 41 | 3 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (26) | Profile | |
$60,256 | $31,858 | $399 | 41.3% | 3 | 8 | 72 | 8 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (35) | Profile | |
$54,957 | $29,657 | $355 | 42.4% | 3 | 8 | 66 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (6) | — | |
$48,965 | $20,953 | $290 | 46.3% | 1 | 4 | 61 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (35) | Profile |
Seasonality
Break-even
$4,065/mo
Avg profit / month
-$1,162/mo
Best profit month
Jul $1,551
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.16%
Cap Rate
3.24%