618 Sierra Vista Ln Valley Cottage, New York
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$55,353
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $274
- Occupancy
- 55%
$0k
$35k
$70k
$105k
$104,899 | $53,630 | $353 | 81.5% | 2 | 4 | 44 | 2 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (217) | Profile | |
$95,421 | $60,569 | $503 | 52% | 2 | 4 | 20 | 2 | 1 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (63) | Profile | |
$89,652 | $42,841 | $291 | 84.5% | 2 | 4 | 49 | 2 | 1 | $85 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (105) | Profile | |
$75,257 | $29,344 | $288 | 71.6% | 2 | 4 | 43 | 2 | 1 | $29 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (559) | Profile | |
$68,970 | $46,889 | $502 | 37.6% | 2 | 5 | 41 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (25) | Profile |
Seasonality
Break-even
$4,518/mo
Avg profit / month
-$45/mo
Best profit month
Jul $1,588
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.04%
Cap Rate
6.61%