710 Atateka Dr Chestertown, New York
5 bed • 2.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$44,332
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $435
- Occupancy
- 28%
$5k
$55k
$100k
$150k
$150,688 | $78,543 | $807 | 51.2% | 4 | 8 | 77 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.15 (4) | — | |
$72,619 | $54,756 | $1,048 | 19% | 6 | 12 | 97 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (16) | — | |
$67,256 | $39,477 | $630 | 29.3% | 6 | 16 | 70 | 10 | 3 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (81) | Profile | |
$66,032 | $47,647 | $929 | 19.5% | 6 | 12 | 90 | 9 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (27) | Profile | |
$65,723 | $39,539 | $473 | 38.1% | 4 | 12 | 97 | 5 | 3 | $180 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (513) | Profile |
Seasonality
Break-even
$4,745/mo
Avg profit / month
-$1,362/mo
Best profit month
Jul $1,859
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.84%
Cap Rate
3.47%