5 Sande Ln Corinth, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$65,062
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $419
- Occupancy
- 43%
$10k
$50k
$85k
$130k
$128,719 | $63,074 | $466 | 75.7% | 4 | 8 | 29 | 6 | 2 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (72) | Profile | |
$113,880 | $72,249 | $930 | 33.5% | 4 | 12 | 51 | 9 | 3 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (68) | Profile | |
$107,781 | $26,342 | $550 | 53.7% | 3 | 6 | 56 | 4 | 1 | $105 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (48) | Profile | |
$86,524 | $43,912 | $803 | 29.5% | 3 | 8 | 13 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (19) | — | |
$76,316 | $58,492 | $453 | 46.1% | 3 | 6 | 38 | 3 | 2 | $100 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (298) | Profile |
Seasonality
Break-even
$4,304/mo
Avg profit / month
$2,224/mo
Best profit month
Aug $13,942
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
38.69%
Cap Rate
15.95%