6338 Co Rd 36 Honeoye, New York
5 bed • 1.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$106,411
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $806
- Occupancy
- 36%
$20k
$95k
$165k
$245k
$244,050 | $44,973 | $1,509 | 44.3% | 5 | 12 | 100 | 8 | 3 | $0 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$190,407 | $86,046 | $1,015 | 51.4% | 5 | 13 | 22 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$140,039 | $95,234 | $1,106 | 34.7% | 5 | 12 | 70 | 8 | 4 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (82) | Profile | |
$126,105 | $8,475 | $901 | 38.4% | 5 | 8 | 100 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$123,642 | $58,351 | $876 | 38.7% | 5 | 8 | 51 | 9 | 3 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (50) | Profile |
Seasonality
Break-even
$6,435/mo
Avg profit / month
$9,523/mo
Best profit month
Aug $29,444
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
158.74%
Cap Rate
48.31%