5539 Valley Rd Oriskany, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$43,313
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $274
- Occupancy
- 43%
$15k
$65k
$110k
$165k
$162,645 | $79,514 | $719 | 62% | 3 | 7 | 11 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$68,353 | $32,809 | $281 | 66.8% | 3 | 6 | 69 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$59,781 | $37,819 | $322 | 50.8% | 3 | 5 | 59 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (28) | Profile | |
$55,395 | $25,859 | $353 | 42.9% | 3 | 6 | 28 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.74 (19) | Profile | |
$54,207 | $34,133 | $367 | 40.5% | 3 | 6 | 43 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (37) | Profile |
Seasonality
Break-even
$2,913/mo
Avg profit / month
$446/mo
Best profit month
Aug $4,097
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.46%
Cap Rate
9.8%