26 Freebern Rd North Creek, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$40,612
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $338
- Occupancy
- 33%
$5k
$35k
$70k
$100k
$99,853 | $45,656 | $349 | 78.4% | 3 | 6 | 17 | 5 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (61) | Profile | |
$58,260 | $43,147 | $561 | 28.4% | 3 | 7 | 40 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (15) | — | |
$56,888 | $42,147 | $550 | 28.3% | 3 | 11 | 52 | 7 | 3 | $225 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (91) | Profile | |
$52,066 | $40,296 | $493 | 28.9% | 3 | 7 | 38 | 4 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (73) | Profile | |
$49,857 | $32,857 | $362 | 37.8% | 3 | 6 | 54 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.7 (22) | — |
Seasonality
Break-even
$4,035/mo
Avg profit / month
-$686/mo
Best profit month
Aug $2,943
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.4%
Cap Rate
4.55%