5447 NY-23A Haines Falls, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$62,175
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $569
- Occupancy
- 30%
$5k
$60k
$120k
$180k
$181,266 | $32,866 | $1,609 | 30.9% | 4 | 9 | 63 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$139,808 | $97,737 | $794 | 48.3% | 4 | 11 | 56 | 7 | 4 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (130) | Profile | |
$120,206 | $57,182 | $1,043 | 31.6% | 4 | 8 | 21 | 7 | 3 | $300 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 0 (0) | Profile | |
$104,313 | $81,648 | $722 | 39.6% | 4 | 11 | 42 | 7 | 3 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (111) | Profile | |
$80,467 | $54,227 | $1,000 | 22% | 4 | 9 | 73 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$3,771/mo
Avg profit / month
$272/mo
Best profit month
Jul $2,754
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.94%
Cap Rate
7.83%