5215 Old Bald Hill Rd Hemlock, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$64,289
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $420
- Occupancy
- 42%
$5k
$45k
$90k
$130k
$130,932 | $41,934 | $561 | 63.9% | 3 | 8 | 90 | 4 | 3 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$99,657 | $46,599 | $363 | 75.3% | 3 | 6 | 22 | 4 | 1 | $151 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (105) | Profile | |
$94,190 | $63,532 | $809 | 31.9% | 3 | 12 | 78 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$85,874 | $59,132 | $762 | 30.9% | 3 | 12 | 95 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (7) | — | |
$78,345 | $24,680 | $274 | 78.3% | 3 | 12 | 28 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.76 (98) | Profile |
Seasonality
Break-even
$3,809/mo
Avg profit / month
$875/mo
Best profit month
Aug $6,666
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.77%
Cap Rate
10.51%