33 Midway Park Rd Gardiner, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$111,529
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $921
- Occupancy
- 33%
$10k
$120k
$235k
$355k
$352,578 | $255,588 | $2,453 | 39.4% | 5 | 16 | 39 | 20 | 5 | $700 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (4) | Profile | |
$290,371 | $152,476 | $1,866 | 42.6% | 5 | 16 | 34 | 8 | 4 | $300 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (25) | Profile | |
$251,843 | $134,537 | $1,909 | 36.1% | 5 | 10 | 19 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$212,867 | $113,405 | $1,393 | 41.9% | 5 | 16 | 38 | 6 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$154,734 | $73,890 | $1,486 | 28.5% | 5 | 12 | 84 | 6 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (17) | Profile |
Seasonality
Break-even
$5,447/mo
Avg profit / month
$3,336/mo
Best profit month
Aug $10,607
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
41.41%
Cap Rate
16.77%