40 E Chautauqua St Mayville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$27,862
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $303
- Occupancy
- 25%
$0k
$25k
$50k
$75k
$73,666 | $30,911 | $369 | 54.7% | 3 | 8 | 13 | 7 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$46,933 | $13,886 | $305 | 42.2% | 2 | 4 | 101 | 5 | 1 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$45,156 | $21,040 | $668 | 18.5% | 3 | 10 | 82 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (18) | — | |
$38,888 | $23,367 | $422 | 25.2% | 2 | 4 | 52 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$37,869 | $22,969 | $376 | 27.6% | 4 | 8 | 47 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (13) | Profile |
Seasonality
Break-even
$2,967/mo
Avg profit / month
-$838/mo
Best profit month
Jul $1,690
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.79%
Cap Rate
2.48%