5749 Crooked St Broadalbin, New York
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$46,868
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $358
- Occupancy
- 36%
$10k
$40k
$75k
$110k
$108,716 | $34,431 | $853 | 34.9% | 3 | 6 | 33 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (8) | Profile | |
$107,745 | $53,763 | $454 | 65% | 3 | 8 | 18 | 4 | 2 | $199 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$107,742 | $40,213 | $494 | 59.7% | 3 | 9 | 111 | 6 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (56) | Profile | |
$107,292 | $36,144 | $523 | 56.2% | 3 | 10 | 44 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.5 (2) | Profile | |
$77,916 | $36,218 | $450 | 47.4% | 3 | 6 | 82 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4 (4) | Profile |
Seasonality
Break-even
$3,688/mo
Avg profit / month
-$19/mo
Best profit month
Aug $6,567
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.41%
Cap Rate
6.67%