549 Jersey Swamp Rd West Chazy, New York

3 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

$49,899

Median of 25 comps selected by Adam, creator of this analysis.

$0k

$35k

$70k

$105k


Cozy-Private 2 Bedroom Lake Champlain Cottage	$103,494	$48,810	$416	68.1%	2	6	78	3	1	$150	❌	❌	❌	No / No	❌	⭐️ 4.97 (59)	Profile
Woodpecker Cottage on the Lake	$100,140	$49,010	$357	76.8%	2	6	21	3	1	$125	❌	✅	✅	Yes / Yes	❌	⭐️ 4.84 (190)	Profile
Smooth Sailing on Lake Champlain! EV charging!	$65,259	$32,760	$644	27.7%	4	8	97	5	2	$425	❌	✅	✅	Yes / Yes	❌	⭐️ 4.94 (69)	Profile
Sunset Cove - Private beach and amazing sunsets	$63,442	$26,911	$348	49.9%	3	6	82	4	2	$125	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (51)	Profile
Perfectly Found on the lake	$61,841	$27,061	$394	43%	2	6	96	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.96 (23)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,205/mo

Avg profit / month

-$608/mo

Best profit month

Aug $3,067

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.02%

Cap Rate

4.89%

Return on Investment

9.76%