5880 W Lake Rd Conesus, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$58,233
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $371
- Occupancy
- 43%
$5k
$35k
$65k
$100k
$98,015 | $33,016 | $703 | 38.2% | 4 | 12 | 82 | 6 | 3 | $325 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (37) | Profile | |
$83,606 | $38,405 | $790 | 29% | 4 | 13 | 88 | 9 | 2 | $325 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (65) | Profile | |
$83,329 | $57,803 | $814 | 28% | 4 | 10 | 52 | 6 | 2 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (22) | Profile | |
$79,444 | $38,121 | $589 | 37% | 4 | 12 | 91 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (45) | — | |
$78,301 | $24,680 | $274 | 78.2% | 3 | 12 | 28 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.76 (98) | Profile |
Seasonality
Break-even
$3,223/mo
Avg profit / month
$1,099/mo
Best profit month
Aug $6,442
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
28.39%
Cap Rate
13.69%