513 County Rd 17 Jewett, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$81,696
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $647
- Occupancy
- 35%
$5k
$70k
$130k
$195k
$195,452 | $112,144 | $874 | 61.3% | 5 | 12 | 26 | 9 | 3 | $375 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (74) | Profile | |
$191,230 | $146,072 | $1,171 | 44.7% | 4 | 10 | 30 | 5 | 3 | $395 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (188) | Profile | |
$150,279 | $125,024 | $908 | 45.4% | 4 | 10 | 33 | 5 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (85) | Profile | |
$130,607 | $107,214 | $733 | 48.8% | 4 | 9 | 28 | 5 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (74) | Profile | |
$120,980 | $92,722 | $1,408 | 23.5% | 5 | 18 | 51 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (15) | — |
Seasonality
Break-even
$4,579/mo
Avg profit / month
$1,802/mo
Best profit month
Jul $5,721
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.62%
Cap Rate
13.01%