69 Windham Ridge Rd Windham, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,198
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $492
- Occupancy
- 25%
$0k
$35k
$70k
$105k
$105,227 | $79,473 | $740 | 39% | 3 | 10 | 27 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (197) | Profile | |
$83,509 | $40,965 | $545 | 42% | 3 | 8 | 25 | 7 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (42) | Profile | |
$77,733 | $27,769 | $527 | 40.4% | 3 | 8 | 29 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$63,756 | $17,956 | $540 | 32.4% | 3 | 10 | 41 | 6 | 3 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (28) | Profile | |
$55,052 | $40,352 | $772 | 19.5% | 3 | 10 | 38 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$3,771/mo
Avg profit / month
-$229/mo
Best profit month
Aug $1,725
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.79%
Cap Rate
5.88%