30 Scenic Rd Hagaman, New York
4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$58,366
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $495
- Occupancy
- 32%
$10k
$40k
$75k
$105k
$105,866 | $36,144 | $523 | 55.4% | 3 | 10 | 44 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.5 (2) | Profile | |
$90,926 | $43,392 | $472 | 52.8% | 3 | 7 | 109 | 4 | 1 | $70 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (56) | Profile | |
$83,109 | $34,131 | $898 | 25.4% | 5 | 13 | 72 | 9 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (81) | Profile | |
$74,711 | $57,594 | $790 | 25.9% | 5 | 12 | 66 | 11 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (150) | Profile | |
$72,419 | $53,759 | $775 | 25.6% | 5 | 12 | 67 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (26) | — |
Seasonality
Break-even
$4,034/mo
Avg profit / month
$271/mo
Best profit month
Aug $7,498
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.49%
Cap Rate
7.71%