3109 Eager Rd Jamesville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,571
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $290
- Occupancy
- 43%
$10k
$50k
$85k
$120k
$121,189 | $56,200 | $424 | 78.3% | 3 | 6 | 29 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$109,750 | $52,673 | $789 | 38.1% | 3 | 9 | 75 | 3 | 2 | $85 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.95 (261) | Profile | |
$94,068 | $58,155 | $780 | 33% | 3 | 8 | 87 | 5 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (90) | Profile | |
$81,641 | $59,778 | $741 | 30.2% | 3 | 10 | 76 | 4 | 3 | $85 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (136) | Profile | |
$70,432 | $34,673 | $348 | 55.5% | 3 | 7 | 59 | 6 | 1 | $15 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | Profile |
Seasonality
Break-even
$3,797/mo
Avg profit / month
-$264/mo
Best profit month
Aug $3,170
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.27%
Cap Rate
5.77%