319 Main St Kerhonkson, New York
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$55,055
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $272
- Occupancy
- 55%
$0k
$50k
$95k
$150k
$147,131 | $67,465 | $1,224 | 32.9% | 2 | 8 | 73 | 4 | 0 | $500 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (24) | Profile | |
$94,383 | $29,787 | $370 | 69.8% | 2 | 4 | 30 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (173) | Profile | |
$87,627 | $58,369 | $549 | 43.7% | 2 | 6 | 66 | 2 | 2 | $160 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (107) | Profile | |
$75,525 | $50,938 | $278 | 74.4% | 1 | 4 | 21 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (18) | — | |
$65,785 | $45,472 | $239 | 75.3% | 1 | 4 | 21 | 1 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (1025) | Profile |
Seasonality
Break-even
$4,330/mo
Avg profit / month
-$299/mo
Best profit month
Aug $1,420
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.22%
Cap Rate
5.84%