4165 NY-214 Tannersville, New York
4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
$54,873
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $458
- Occupancy
- 33%
$10k
$60k
$110k
$160k
$159,273 | $104,046 | $880 | 49.6% | 4 | 8 | 22 | 7 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile | |
$152,290 | $88,239 | $833 | 50.1% | 4 | 11 | 34 | 8 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile | |
$140,267 | $97,737 | $794 | 48.4% | 4 | 11 | 56 | 7 | 4 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (130) | Profile | |
$111,538 | $94,399 | $824 | 37.1% | 4 | 12 | 27 | 7 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.64 (99) | Profile | |
$97,744 | $61,322 | $787 | 34% | 4 | 11 | 8 | 7 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.5 (2) | Profile |
Seasonality
Break-even
$7,642/mo
Avg profit / month
-$3,688/mo
Best profit month
Jul -$1,260
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-20.74%
Cap Rate
2.66%