277 NY-10 Jefferson, New York
3 bed • 1 bath • 7 guests
Purchase Price
Est. $NaN/mo
$67,265
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $391
- Occupancy
- 47%
$5k
$55k
$105k
$155k
$154,592 | $89,200 | $587 | 72.1% | 3 | 10 | 46 | 1 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (9) | — | |
$109,064 | $57,727 | $379 | 78.8% | 3 | 9 | 16 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (29) | — | |
$103,091 | $78,052 | $453 | 62.3% | 3 | 6 | 38 | 3 | 1 | $150 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.92 (248) | Profile | |
$91,428 | $70,739 | $434 | 57.7% | 3 | 6 | 16 | 2 | 2 | $150 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.89 (314) | Profile | |
$90,678 | $65,102 | $550 | 45.2% | 3 | 10 | 73 | 6 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (138) | Profile |
Seasonality
Break-even
$3,955/mo
Avg profit / month
$1,445/mo
Best profit month
Aug $7,120
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.97%
Cap Rate
13.05%