5623 Bridgeman Rd Sanborn, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$57,036
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $428
- Occupancy
- 37%
$10k
$55k
$105k
$155k
$153,428 | $110,510 | $1,709 | 24.6% | 5 | 10 | 15 | 2 | 4 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$143,199 | $109,330 | $1,129 | 34.7% | 5 | 16 | 85 | 11 | 5 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (64) | Profile | |
$95,054 | $60,202 | $479 | 54.3% | 5 | 12 | 23 | 8 | 2 | $220 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.88 (17) | Profile | |
$95,044 | $74,414 | $890 | 29.3% | 5 | 10 | 66 | 5 | 3 | $275 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.72 (53) | Profile | |
$91,669 | $66,386 | $503 | 50% | 5 | 15 | 37 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (99) | Profile |
Seasonality
Break-even
$3,651/mo
Avg profit / month
$818/mo
Best profit month
Jul $6,176
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.8%
Cap Rate
10.52%