2555 Youngstown Lockport Rd Ransomville, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$64,698
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $347
- Occupancy
- 51%
$15k
$45k
$75k
$105k
$103,536 | $50,474 | $465 | 61.1% | 3 | 6 | 41 | 3 | 2 | $125 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (116) | Profile | |
$103,014 | $61,950 | $451 | 62.5% | 3 | 6 | 52 | 3 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$102,042 | $54,665 | $338 | 82.7% | 3 | 6 | 14 | 3 | 2 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (69) | Profile | |
$93,402 | $43,941 | $391 | 65.5% | 3 | 8 | 75 | 3 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (36) | Profile | |
$92,973 | $42,574 | $422 | 60.4% | 3 | 8 | 39 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (26) | — |
Seasonality
Break-even
$3,598/mo
Avg profit / month
$1,004/mo
Best profit month
Jul $7,074
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.1%
Cap Rate
11.66%