51 Library Ave Warrensburg, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$78,454
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $595
- Occupancy
- 36%
$10k
$65k
$115k
$175k
$172,573 | $96,826 | $811 | 58.3% | 4 | 12 | 81 | 9 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.69 (16) | Profile | |
$131,975 | $45,283 | $1,070 | 33.8% | 5 | 16 | 80 | 11 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$109,451 | $50,219 | $710 | 42.2% | 5 | 14 | 54 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.15 (22) | — | |
$96,570 | $79,672 | $1,252 | 21.1% | 3 | 11 | 69 | 8 | 2 | $400 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (35) | Profile | |
$95,184 | $44,828 | $618 | 42.2% | 4 | 14 | 51 | 14 | 2 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.61 (69) | Profile |
Seasonality
Break-even
$4,434/mo
Avg profit / month
$2,649/mo
Best profit month
Aug $14,538
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
44.49%
Cap Rate
17.71%