5108 Rte 23 Cairo, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$59,205
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $416
- Occupancy
- 39%
$5k
$70k
$130k
$195k
$196,392 | $32,866 | $1,609 | 33.4% | 4 | 9 | 63 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$113,370 | $89,405 | $699 | 44.4% | 2 | 5 | 23 | 3 | 2 | $100 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (100) | Profile | |
$109,565 | $81,648 | $722 | 41.6% | 4 | 11 | 42 | 7 | 3 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (111) | Profile | |
$104,648 | $48,549 | $1,039 | 27.6% | 3 | 9 | 67 | 0 | 3 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (1) | — | |
$80,619 | $62,244 | $373 | 59.3% | 3 | 6 | 33 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (113) | Profile |
Seasonality
Break-even
$4,446/mo
Avg profit / month
$78/mo
Best profit month
Aug $2,574
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.55%
Cap Rate
6.98%