6489 NY-23A Tannersville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$47,888
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $368
- Occupancy
- 36%
$10k
$40k
$75k
$110k
$111,491 | $80,790 | $543 | 56.2% | 3 | 12 | 39 | 9 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (71) | Profile | |
$95,901 | $48,549 | $1,039 | 25.3% | 3 | 9 | 67 | 0 | 3 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (1) | — | |
$94,421 | $56,774 | $521 | 49.7% | 3 | 10 | 63 | 8 | 2 | $175 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (103) | Profile | |
$78,242 | $62,244 | $373 | 57.5% | 3 | 6 | 33 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (113) | Profile | |
$71,913 | $57,827 | $495 | 39.8% | 3 | 6 | 65 | 4 | 2 | $179 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (202) | Profile |
Seasonality
Break-even
$3,986/mo
Avg profit / month
-$244/mo
Best profit month
Aug $1,821
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.77%
Cap Rate
5.9%