54 Bald Hill Rd West Danby, New York
6 bed • 3 bath • 14 guests
Purchase Price
Est. $NaN/mo
$167,455
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $921
- Occupancy
- 50%
$30k
$110k
$195k
$285k
$282,830 | $125,634 | $1,018 | 76.1% | 6 | 18 | 102 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$280,859 | $143,061 | $1,331 | 57.8% | 6 | 11 | 79 | 7 | 4 | $348 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (118) | Profile | |
$275,010 | $114,312 | $1,038 | 72.6% | 6 | 16 | 84 | 10 | 3 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (32) | Profile | |
$253,956 | $129,286 | $931 | 74.7% | 5 | 14 | 27 | 7 | 2 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (150) | Profile | |
$193,193 | $87,791 | $1,264 | 41.9% | 6 | 18 | 100 | 0 | 5 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (2) | — |
Seasonality
Break-even
$5,942/mo
Avg profit / month
$4,925/mo
Best profit month
Aug $18,490
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
59.03%
Cap Rate
21.52%