317 Reyer Rd Narrowsburg, New York
2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$53,844
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $347
- Occupancy
- 43%
$5k
$40k
$75k
$115k
$113,098 | $86,343 | $602 | 51.4% | 2 | 6 | 38 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (4) | — | |
$106,285 | $81,114 | $541 | 53.9% | 2 | 5 | 39 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (241) | Profile | |
$70,320 | $31,826 | $372 | 51.8% | 2 | 4 | 93 | 2 | 1 | $135 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (98) | Profile | |
$70,157 | $56,843 | $638 | 30.1% | 2 | 5 | 36 | 0 | 0 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 3 (1) | — | |
$63,563 | $45,505 | $333 | 52.3% | 2 | 4 | 25 | 2 | 1 | $159 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (215) | Profile |
Seasonality
Break-even
$4,131/mo
Avg profit / month
$225/mo
Best profit month
Jul $3,219
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.91%
Cap Rate
7.51%