3667 Co Rd 67 Freehold, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$98,758
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $796
- Occupancy
- 34%
$10k
$85k
$160k
$240k
$239,790 | $176,351 | $1,633 | 40.2% | 5 | 14 | 95 | 8 | 4 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (80) | Profile | |
$170,178 | $99,614 | $1,278 | 36.5% | 5 | 14 | 84 | 10 | 6 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$164,897 | $112,646 | $1,058 | 42.7% | 5 | 12 | 53 | 8 | 3 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (86) | Profile | |
$160,929 | $107,502 | $1,041 | 42.3% | 5 | 12 | 54 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$154,078 | $129,763 | $1,125 | 37.5% | 5 | 12 | 23 | 7 | 3 | $249 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (183) | Profile |
Seasonality
Break-even
$4,766/mo
Avg profit / month
$1,695/mo
Best profit month
Jul $5,664
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.96%
Cap Rate
12.17%