5923 Cooper St Vernon, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$38,530
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $245
- Occupancy
- 43%
$0k
$50k
$105k
$160k
$158,271 | $79,514 | $719 | 60.3% | 3 | 7 | 11 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$103,421 | $66,041 | $564 | 50.3% | 3 | 10 | 78 | 5 | 2 | $103 | ❌ | ❌ | ❌ | No / No | ✅ | ⭐️ 4.97 (92) | Profile | |
$66,541 | $32,809 | $281 | 65% | 3 | 6 | 69 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$64,177 | $29,121 | $323 | 54.4% | 3 | 6 | 60 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$58,300 | $37,819 | $322 | 49.5% | 3 | 5 | 59 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (28) | Profile |
Seasonality
Break-even
$2,762/mo
Avg profit / month
$316/mo
Best profit month
Aug $3,660
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.81%
Cap Rate
9.11%