67 Pine Ridge Dr Hopewell Junction, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$97,351
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $544
- Occupancy
- 49%
$5k
$75k
$150k
$225k
$226,397 | $121,298 | $745 | 83.2% | 3 | 9 | 31 | 3 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (50) | Profile | |
$155,126 | $72,592 | $512 | 83% | 3 | 7 | 17 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (13) | — | |
$135,003 | $66,403 | $520 | 71.1% | 3 | 7 | 18 | 4 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile | |
$132,674 | $80,272 | $601 | 60.5% | 3 | 7 | 59 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (71) | Profile | |
$118,669 | $51,709 | $1,093 | 29.7% | 3 | 8 | 22 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile |
Seasonality
Break-even
$5,070/mo
Avg profit / month
$2,087/mo
Best profit month
Oct $6,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
27.47%
Cap Rate
13%