27 Orton Dr Warrensburg, New York
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$84,304
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $667
- Occupancy
- 35%
$10k
$65k
$115k
$175k
$172,180 | $96,826 | $811 | 58.2% | 4 | 12 | 81 | 9 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.69 (16) | Profile | |
$137,788 | $53,495 | $1,056 | 35.8% | 6 | 16 | 76 | 9 | 3 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (48) | Profile | |
$134,951 | $71,989 | $793 | 46.7% | 6 | 14 | 47 | 6 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (206) | — | |
$131,571 | $45,283 | $1,070 | 33.7% | 5 | 16 | 80 | 11 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$120,028 | $87,824 | $762 | 43.2% | 6 | 16 | 39 | 6 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (2) | — |
Seasonality
Break-even
$6,383/mo
Avg profit / month
$3,970/mo
Best profit month
Aug $21,349
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
40.21%
Cap Rate
16.27%