42 Deer Trail S Greenwood Lake, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$119,813
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $715
- Occupancy
- 46%
$20k
$100k
$180k
$270k
$267,422 | $158,961 | $867 | 84.5% | 3 | 8 | 20 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (58) | Profile | |
$183,077 | $124,340 | $1,372 | 36.5% | 3 | 6 | 30 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (9) | — | |
$178,202 | $81,146 | $1,079 | 45.2% | 3 | 9 | 19 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (11) | — | |
$158,356 | $70,980 | $688 | 63% | 3 | 8 | 30 | 7 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (64) | Profile | |
$154,103 | $85,850 | $1,150 | 36.7% | 3 | 8 | 25 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (20) | Profile |
Seasonality
Break-even
$5,912/mo
Avg profit / month
$4,228/mo
Best profit month
Aug $12,514
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
51.3%
Cap Rate
18.68%