38 Henry Wescott Rd Warrensburg, New York
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$64,173
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $567
- Occupancy
- 31%
$5k
$45k
$80k
$120k
$120,524 | $60,590 | $584 | 56.6% | 4 | 10 | 9 | 11 | 3 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (26) | Profile | |
$106,554 | $80,876 | $809 | 36.1% | 4 | 10 | 55 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$84,939 | $65,983 | $910 | 25.6% | 4 | 15 | 70 | 9 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.91 (121) | Profile | |
$84,873 | $68,053 | $890 | 26.1% | 4 | 15 | 72 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (47) | — | |
$83,405 | $53,524 | $568 | 40.2% | 4 | 10 | 63 | 5 | 3 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.88 (24) | Profile |
Seasonality
Break-even
$5,316/mo
Avg profit / month
$1,809/mo
Best profit month
Jul $8,590
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.48%
Cap Rate
11.62%