4165 NY-214 Tannersville, New York
5 bed • 5 bath • 14 guests
Purchase Price
Est. $NaN/mo
$67,158
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $767
- Occupancy
- 24%
$10k
$80k
$155k
$230k
$231,067 | $178,412 | $1,689 | 37.5% | 5 | 16 | 69 | 11 | 4 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.88 (65) | Profile | |
$176,480 | $141,878 | $1,309 | 36.9% | 5 | 14 | 62 | 8 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (79) | Profile | |
$167,955 | $119,473 | $1,071 | 43% | 5 | 16 | 90 | 11 | 4 | $275 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (177) | Profile | |
$127,542 | $101,491 | $1,053 | 33.2% | 5 | 10 | 125 | 6 | 3 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (140) | Profile | |
$127,328 | $78,641 | $829 | 42.1% | 5 | 14 | 86 | 10 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (203) | Profile |
Seasonality
Break-even
$9,070/mo
Avg profit / month
-$4,503/mo
Best profit month
Jul -$1,698
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-23.66%
Cap Rate
2.62%