322 Old Heidelberg Rd Cleveland, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$43,608
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $327
- Occupancy
- 36%
$10k
$30k
$55k
$85k
$82,205 | $32,867 | $494 | 45.6% | 3 | 9 | 69 | 7 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (77) | Profile | |
$81,062 | $51,164 | $870 | 25.5% | 3 | 14 | 79 | 10 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (63) | Profile | |
$74,123 | $47,125 | $813 | 25% | 3 | 10 | 41 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (21) | — | |
$71,622 | $35,886 | $284 | 69% | 3 | 8 | 59 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (18) | Profile | |
$70,989 | $34,900 | $687 | 28.3% | 3 | 10 | 142 | 0 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile |
Seasonality
Break-even
$4,499/mo
Avg profit / month
-$922/mo
Best profit month
Aug $2,965
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.78%
Cap Rate
4.27%