6787 NY-80 Cooperstown, New York
3 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
$64,645
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $420
- Occupancy
- 42%
$10k
$40k
$75k
$110k
$110,535 | $66,266 | $436 | 69.5% | 3 | 15 | 51 | 6 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (154) | Profile | |
$108,716 | $53,885 | $1,928 | 15.4% | 3 | 8 | 124 | 4 | 3 | $375 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$104,182 | $47,051 | $495 | 57.6% | 3 | 6 | 54 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.2 (9) | — | |
$93,894 | $44,853 | $1,729 | 14.9% | 3 | 8 | 51 | 0 | 4 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (2) | — | |
$85,993 | $41,072 | $1,346 | 17.5% | 3 | 8 | 81 | 4 | 4 | $450 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile |
Seasonality
Break-even
$3,828/mo
Avg profit / month
$1,034/mo
Best profit month
Aug $6,144
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
19.74%
Cap Rate
11.25%