257 Alder Dr Malone, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$36,867
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $300
- Occupancy
- 34%
$5k
$35k
$65k
$100k
$98,718 | $50,607 | $347 | 78% | 4 | 8 | 31 | 5 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (108) | Profile | |
$68,480 | $57,125 | $1,079 | 17.4% | 4 | 15 | 54 | 7 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (140) | Profile | |
$58,898 | $17,316 | $382 | 42.3% | 3 | 7 | 70 | 4 | 2 | $0 | ❌ | ❌ | ✅ | No / Yes | ❌ | ⭐️ 2.35 (3) | — | |
$44,339 | $14,189 | $261 | 46.6% | 5 | 6 | 26 | 8 | 1 | $110 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (14) | Profile | |
$40,434 | $33,045 | $726 | 15.3% | 4 | 13 | 45 | 6 | 3 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.75 (36) | Profile |
Seasonality
Break-even
$4,761/mo
Avg profit / month
-$116/mo
Best profit month
Jul $4,306
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.24%
Cap Rate
6.43%