485 George White Rd South Otselic, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$30,113
Annual Revenue
Median of 6 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $175
- Occupancy
- 47%
$5k
$15k
$25k
$40k
$37,316 | $15,830 | $196 | 52.1% | 1 | 2 | 42 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (11) | Profile | |
$33,544 | $14,795 | $171 | 53.7% | 1 | 2 | 50 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (65) | Profile | |
$32,630 | $20,656 | $125 | 71.6% | 1 | 5 | 28 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (21) | Profile | |
$27,595 | $13,789 | $186 | 40.6% | 1 | 2 | 37 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (28) | Profile | |
$25,597 | $19,215 | $184 | 38.1% | 1 | 3 | 34 | 2 | 1 | $25 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (192) | Profile |
Seasonality
Break-even
$2,664/mo
Avg profit / month
-$364/mo
Best profit month
Jul $1,087
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.95%
Cap Rate
4.24%