45 Elk Brk Rd Roscoe, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$39,998
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $263
- Occupancy
- 42%
$5k
$30k
$55k
$80k
$81,098 | $45,842 | $278 | 79.9% | 2 | 6 | 21 | 3 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (55) | Profile | |
$72,887 | $36,653 | $273 | 73.1% | 2 | 6 | 23 | 4 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (64) | Profile | |
$62,236 | $33,448 | $220 | 77.7% | 2 | 4 | 11 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (30) | Profile | |
$62,092 | $29,695 | $324 | 52.5% | 2 | 6 | 65 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$61,865 | $29,762 | $331 | 51.2% | 2 | 6 | 66 | 4 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (48) | Profile |
Seasonality
Break-even
$3,835/mo
Avg profit / month
-$738/mo
Best profit month
Aug $787
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.92%
Cap Rate
4.21%