311 Main St Kerhonkson, New York
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$64,660
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $381
- Occupancy
- 46%
$10k
$60k
$110k
$160k
$160,405 | $84,845 | $1,131 | 38.9% | 4 | 8 | 28 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$158,113 | $61,281 | $1,903 | 22.8% | 3 | 8 | 102 | 6 | 2 | $500 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$147,446 | $67,465 | $1,224 | 33% | 2 | 8 | 73 | 4 | 0 | $500 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (24) | Profile | |
$134,247 | $88,110 | $988 | 37.2% | 4 | 8 | 30 | 4 | 2 | $330 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (80) | Profile | |
$121,706 | $77,626 | $559 | 59.7% | 3 | 6 | 51 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (69) | Profile |
Seasonality
Break-even
$4,618/mo
Avg profit / month
$637/mo
Best profit month
Aug $3,536
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.52%
Cap Rate
8.66%