2693 Hog Mountain Cir Fleischmanns, New York
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$51,832
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $349
- Occupancy
- 41%
$5k
$30k
$50k
$75k
$71,840 | $56,263 | $425 | 46.3% | 2 | 4 | 51 | 2 | 1 | $135 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (282) | Profile | |
$68,953 | $53,483 | $419 | 45.1% | 2 | 4 | 21 | 2 | 1 | $120 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (94) | Profile | |
$64,862 | $34,342 | $215 | 82.5% | 2 | 4 | 36 | 2 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (112) | Profile | |
$63,154 | $29,843 | $353 | 49% | 3 | 6 | 49 | 3 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (49) | Profile | |
$63,129 | $46,276 | $315 | 54.9% | 3 | 8 | 36 | 3 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (259) | Profile |
Seasonality
Break-even
$4,062/mo
Avg profit / month
-$1/mo
Best profit month
Aug $1,999
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.67%
Cap Rate
6.74%