2782 E Lake Rd Skaneateles, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$77,454
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $681
- Occupancy
- 31%
$15k
$85k
$155k
$230k
$230,679 | $87,845 | $1,281 | 49.3% | 5 | 11 | 51 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$210,217 | $76,738 | $1,296 | 44.4% | 5 | 12 | 21 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$180,058 | $89,796 | $1,407 | 35.1% | 5 | 10 | 86 | 5 | 5 | $350 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (101) | Profile | |
$132,057 | $27,061 | $1,302 | 27.8% | 4 | 8 | 57 | 4 | 2 | $400 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (15) | Profile | |
$125,030 | $75,546 | $1,285 | 26.7% | 5 | 16 | 82 | 8 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile |
Seasonality
Break-even
$5,421/mo
Avg profit / month
$2,150/mo
Best profit month
Aug $11,602
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.28%
Cap Rate
12.54%