695 NY-66 Hudson, New York
4 bed • 1 bath • 7 guests
Purchase Price
Est. $NaN/mo
$83,860
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $531
- Occupancy
- 43%
$5k
$90k
$170k
$260k
$256,579 | $119,306 | $2,002 | 35.1% | 5 | 11 | 67 | 6 | 4 | $600 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$227,409 | $156,377 | $926 | 67.3% | 5 | 11 | 56 | 5 | 4 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (50) | Profile | |
$151,720 | $77,591 | $743 | 56% | 4 | 8 | 87 | 6 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (76) | Profile | |
$151,348 | $77,687 | $697 | 59.5% | 3 | 7 | 7 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (3) | Profile | |
$145,305 | $114,304 | $1,567 | 25.4% | 5 | 13 | 99 | 9 | 3 | $280 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (161) | Profile |
Seasonality
Break-even
$4,664/mo
Avg profit / month
$1,959/mo
Best profit month
Aug $6,812
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
28.53%
Cap Rate
13.46%