3918 High St Lyons Falls, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$33,689
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $319
- Occupancy
- 29%
$10k
$20k
$30k
$45k
$42,815 | $28,232 | $285 | 41.1% | 3 | 5 | 61 | 4 | 1 | $60 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (206) | Profile | |
$39,914 | $20,590 | $457 | 23.9% | 3 | 7 | 43 | 5 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (51) | Profile | |
$38,378 | $24,332 | $363 | 29% | 3 | 8 | 73 | 5 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (79) | Profile | |
$37,389 | $27,819 | $451 | 22.7% | 3 | 8 | 53 | 8 | 2 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (95) | Profile | |
$36,841 | $22,034 | $302 | 33.5% | 3 | 6 | 39 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile |
Seasonality
Break-even
$3,076/mo
Avg profit / month
-$338/mo
Best profit month
Aug $2,459
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.01%
Cap Rate
4.98%