3564 Roszyk Hill Rd Machias, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,760
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $271
- Occupancy
- 42%
$10k
$30k
$55k
$80k
$79,907 | $36,730 | $854 | 25.6% | 3 | 8 | 1 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$73,236 | $44,168 | $423 | 47.4% | 3 | 8 | 27 | 6 | 2 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (51) | Profile | |
$66,639 | $29,711 | $233 | 78.2% | 3 | 6 | 32 | 3 | 2 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (110) | Profile | |
$50,926 | $27,088 | $190 | 73.6% | 3 | 6 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$47,272 | $22,209 | $216 | 59.9% | 3 | 6 | 39 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (86) | Profile |
Seasonality
Break-even
$3,129/mo
Avg profit / month
-$46/mo
Best profit month
Feb $2,601
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.93%
Cap Rate
6.5%