401 Krumville Rd Olivebridge, New York
5 bed • 3 bath • 11 guests
Purchase Price
Est. $NaN/mo
$133,265
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $982
- Occupancy
- 37%
$5k
$180k
$355k
$545k
$541,714 | $314,543 | $1,938 | 76.6% | 5 | 10 | 24 | 5 | 4 | $407 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.42 (12) | Profile | |
$220,355 | $184,186 | $2,371 | 25.5% | 5 | 12 | 61 | 9 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (42) | Profile | |
$150,690 | $116,993 | $1,257 | 32.8% | 5 | 10 | 56 | 7 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (62) | Profile | |
$148,329 | $90,680 | $1,508 | 26.9% | 5 | 10 | 84 | 9 | 4 | $361 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (28) | Profile | |
$147,014 | $102,833 | $647 | 62.2% | 5 | 16 | 55 | 10 | 2 | $265 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (213) | Profile |
Seasonality
Break-even
$5,739/mo
Avg profit / month
$4,285/mo
Best profit month
Jul $10,442
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
52.65%
Cap Rate
19.63%