50 Weidman Ln Dansville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$35,914
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $247
- Occupancy
- 40%
$10k
$30k
$50k
$70k
$69,134 | $30,555 | $550 | 34.4% | 4 | 16 | 34 | 14 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile | |
$68,442 | $26,919 | $376 | 49.9% | 4 | 12 | 43 | 9 | 2 | $60 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.8 (5) | Profile | |
$66,679 | $27,453 | $541 | 33.8% | 4 | 12 | 38 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (9) | — | |
$61,111 | $28,622 | $259 | 64.7% | 3 | 6 | 34 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$59,162 | $42,914 | $513 | 31.6% | 3 | 8 | 44 | 5 | 2 | $260 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (23) | Profile |
Seasonality
Break-even
$3,501/mo
Avg profit / month
-$628/mo
Best profit month
Aug $2,923
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.39%
Cap Rate
4.23%