7 Main St Hagaman, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,616
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $421
- Occupancy
- 36%
$0k
$50k
$100k
$155k
$154,622 | $84,293 | $978 | 43.3% | 4 | 10 | 62 | 5 | 4 | $360 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$108,643 | $36,144 | $523 | 56.9% | 3 | 10 | 44 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.5 (2) | Profile | |
$97,591 | $66,597 | $635 | 42.1% | 4 | 10 | 58 | 7 | 2 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (273) | Profile | |
$73,951 | $37,450 | $508 | 39.9% | 2 | 6 | 48 | 3 | 1 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (104) | Profile | |
$63,976 | $33,098 | $318 | 55.1% | 4 | 10 | 66 | 7 | 2 | $207 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (47) | Profile |
Seasonality
Break-even
$3,732/mo
Avg profit / month
-$355/mo
Best profit month
Aug $5,705
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.7%
Cap Rate
5.41%