6037 Lasher Rd Wolcott, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$42,716
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $321
- Occupancy
- 37%
$10k
$50k
$85k
$130k
$128,913 | $90,032 | $980 | 36% | 3 | 14 | 66 | 3 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (2) | — | |
$94,435 | $45,316 | $496 | 52.1% | 3 | 8 | 38 | 3 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.45 (23) | — | |
$85,605 | $41,755 | $375 | 62.5% | 3 | 10 | 37 | 5 | 3 | $185 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (38) | Profile | |
$80,999 | $54,379 | $623 | 35.6% | 3 | 14 | 75 | 8 | 2 | $400 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.93 (55) | Profile | |
$67,633 | $30,180 | $349 | 53.1% | 3 | 10 | 32 | 5 | 2 | $185 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (138) | Profile |
Seasonality
Break-even
$3,456/mo
Avg profit / month
-$419/mo
Best profit month
Aug $1,549
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.31%
Cap Rate
4.98%