2591 NY-296 Hunter, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$34,920
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $384
- Occupancy
- 25%
$10k
$30k
$55k
$80k
$77,086 | $37,375 | $556 | 38% | 3 | 8 | 32 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$60,594 | $52,151 | $434 | 38.2% | 3 | 10 | 25 | 6 | 3 | $220 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (194) | Profile | |
$56,560 | $31,182 | $606 | 25.6% | 3 | 12 | 29 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile | |
$53,487 | $39,894 | $385 | 38% | 3 | 6 | 24 | 5 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (159) | Profile | |
$51,440 | $43,678 | $467 | 30.2% | 3 | 6 | 43 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (53) | Profile |
Seasonality
Break-even
$4,090/mo
Avg profit / month
-$1,582/mo
Best profit month
Aug -$199
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.25%
Cap Rate
2.22%