37 Woodland Dr Poughquag, New York
6 bed • 2 bath • 14 guests
Purchase Price
Est. $NaN/mo
$112,973
Annual Revenue
Median of 9 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $933
- Occupancy
- 33%
$15k
$70k
$120k
$175k
$176,267 | $140,742 | $1,052 | 45.9% | 5 | 12 | 31 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (112) | Profile | |
$173,269 | $130,934 | $1,337 | 35.5% | 6 | 15 | 45 | 14 | 4 | $148 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (119) | Profile | |
$132,401 | $38,369 | $937 | 38.7% | 6 | 13 | 49 | 8 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$115,386 | $80,817 | $850 | 37.2% | 5 | 10 | 26 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (38) | Profile | |
$112,973 | $70,517 | $1,188 | 26.1% | 5 | 12 | 105 | 1 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (23) | — |
Seasonality
Break-even
$5,157/mo
Avg profit / month
$3,803/mo
Best profit month
Aug $11,221
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
52.7%
Cap Rate
20.16%