304 County Rd 17 Hunter, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$55,327
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $427
- Occupancy
- 35%
$10k
$35k
$65k
$95k
$94,777 | $59,227 | $536 | 48.4% | 3 | 6 | 64 | 4 | 3 | $165 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (229) | Profile | |
$83,055 | $56,641 | $489 | 46.6% | 3 | 6 | 74 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (75) | — | |
$79,057 | $65,472 | $715 | 30.3% | 3 | 8 | 30 | 5 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (103) | Profile | |
$71,900 | $47,640 | $504 | 39.1% | 3 | 7 | 19 | 4 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (87) | Profile | |
$70,823 | $48,242 | $323 | 60.1% | 3 | 6 | 23 | 3 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (59) | Profile |
Seasonality
Break-even
$3,933/mo
Avg profit / month
$81/mo
Best profit month
Aug $2,295
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.87%
Cap Rate
7.03%