304 Lynch Rd Little Falls, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$44,702
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $326
- Occupancy
- 38%
$5k
$45k
$85k
$125k
$125,794 | $90,988 | $564 | 61.1% | 3 | 6 | 40 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (129) | Profile | |
$60,189 | $23,318 | $775 | 21.3% | 4 | 12 | 53 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — | |
$57,208 | $39,869 | $783 | 20% | 4 | 12 | 105 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 5 (33) | Profile | |
$55,174 | $33,604 | $390 | 38.7% | 3 | 12 | 38 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$54,116 | $30,731 | $375 | 39.5% | 3 | 6 | 71 | 4 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (172) | Profile |
Seasonality
Break-even
$3,205/mo
Avg profit / month
$82/mo
Best profit month
Aug $3,395
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.53%
Cap Rate
7.17%