7 Wall St Bernhards Bay, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$32,882
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $281
- Occupancy
- 32%
$5k
$30k
$60k
$95k
$92,594 | $44,113 | $625 | 40.6% | 3 | 10 | 37 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (15) | — | |
$79,622 | $32,867 | $494 | 44.1% | 3 | 9 | 69 | 7 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (77) | Profile | |
$57,204 | $46,350 | $475 | 33% | 3 | 10 | 45 | 5 | 2 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.9 (50) | Profile | |
$47,738 | $36,343 | $603 | 21.7% | 3 | 10 | 53 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$42,239 | $29,757 | $316 | 36.6% | 3 | 10 | 59 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (31) | Profile |
Seasonality
Break-even
$4,129/mo
Avg profit / month
-$1,433/mo
Best profit month
Aug $1,055
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.5%
Cap Rate
2.64%