56 Co Rd 10 Rensselaerville, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$49,357
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $444
- Occupancy
- 30%
$10k
$70k
$125k
$185k
$183,895 | $140,281 | $1,116 | 45.1% | 5 | 10 | 34 | 5 | 5 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (11) | Profile | |
$143,075 | $110,203 | $891 | 44% | 4 | 13 | 57 | 8 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (67) | Profile | |
$140,661 | $55,668 | $1,223 | 31.5% | 5 | 16 | 47 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$121,473 | $77,367 | $516 | 64.5% | 4 | 8 | 30 | 5 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (72) | Profile | |
$116,212 | $97,531 | $734 | 43.4% | 4 | 12 | 33 | 9 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (87) | Profile |
Seasonality
Break-even
$4,112/mo
Avg profit / month
-$317/mo
Best profit month
Aug $2,464
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.54%
Cap Rate
5.71%