4367 N Main St Port Henry, New York
5 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$68,994
Annual Revenue
Median of 9 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $632
- Occupancy
- 30%
$5k
$40k
$80k
$120k
$118,738 | $61,853 | $850 | 38.3% | 5 | 8 | 67 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.85 (33) | Profile | |
$94,058 | $51,120 | $493 | 52.3% | 4 | 14 | 117 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (67) | — | |
$86,213 | $53,457 | $1,549 | 15.3% | 6 | 15 | 156 | 6 | 6 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$72,852 | $43,781 | $963 | 20.7% | 5 | 100 | 99 | 5 | 6 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (16) | — | |
$68,994 | $35,538 | $713 | 26.5% | 6 | 14 | 102 | 7 | 3 | $299 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.66 (107) | Profile |
Seasonality
Break-even
$4,198/mo
Avg profit / month
$1,042/mo
Best profit month
Jul $6,029
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.48%
Cap Rate
10.59%