52 Haddock Rd Monticello, New York
6 bed • 2 bath • 14 guests
Purchase Price
Est. $NaN/mo
$95,384
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $869
- Occupancy
- 30%
$5k
$70k
$135k
$205k
$204,979 | $110,041 | $982 | 57.2% | 7 | 14 | 32 | 8 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$144,897 | $54,515 | $558 | 71.1% | 5 | 15 | 46 | 7 | 3 | $425 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (194) | Profile | |
$138,119 | $120,606 | $1,356 | 27.9% | 7 | 16 | 35 | 16 | 5 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.61 (28) | Profile | |
$134,698 | $83,346 | $1,417 | 26% | 7 | 16 | 13 | 18 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.53 (19) | Profile | |
$133,978 | $123,843 | $1,381 | 26.6% | 7 | 16 | 45 | 20 | 3 | $840 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (20) | Profile |
Seasonality
Break-even
$4,929/mo
Avg profit / month
$1,648/mo
Best profit month
Aug $9,052
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.84%
Cap Rate
11.7%