4836 NY-28 Cooperstown, New York
4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$68,911
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $540
- Occupancy
- 35%
$15k
$75k
$135k
$195k
$196,348 | $81,129 | $1,413 | 38.1% | 5 | 13 | 114 | 5 | 5 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$169,297 | $55,531 | $1,089 | 42.6% | 5 | 14 | 64 | 11 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$136,586 | $26,985 | $780 | 48% | 4 | 10 | 54 | 6 | 3 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$118,617 | $39,553 | $758 | 42.9% | 5 | 10 | 73 | 6 | 5 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (104) | Profile | |
$111,584 | $57,356 | $783 | 39.1% | 4 | 18 | 125 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (2) | — |
Seasonality
Break-even
$3,895/mo
Avg profit / month
$1,251/mo
Best profit month
Aug $6,745
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.86%
Cap Rate
12.2%