45 Windham Ridge Rd Windham, New York
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$25,348
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $302
- Occupancy
- 23%
$5k
$20k
$35k
$55k
$54,827 | $47,856 | $368 | 40.8% | 2 | 6 | 19 | 3 | 1 | $185 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.95 (515) | Profile | |
$45,524 | $40,210 | $360 | 34.6% | 2 | 6 | 36 | 3 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (46) | Profile | |
$44,474 | $35,880 | $606 | 20.1% | 2 | 8 | 30 | 4 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.74 (27) | Profile | |
$42,743 | $32,182 | $345 | 33.9% | 2 | 5 | 56 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$38,495 | $31,447 | $588 | 17.9% | 2 | 14 | 25 | 3 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 1 (1) | — |
Seasonality
Break-even
$3,126/mo
Avg profit / month
-$1,111/mo
Best profit month
Aug -$119
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-18.4%
Cap Rate
1.79%