72 Kettles Way New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$48,849
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $378
- Occupancy
- 35%
$15k
$45k
$70k
$105k
$102,285 | $26,342 | $550 | 50.9% | 3 | 6 | 56 | 4 | 1 | $105 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (48) | Profile | |
$71,219 | $25,073 | $401 | 48.7% | 3 | 6 | 70 | 3 | 2 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (104) | Profile | |
$69,430 | $38,256 | $364 | 52.3% | 3 | 8 | 69 | 6 | 2 | $98 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (353) | Profile | |
$63,849 | $22,970 | $371 | 47.2% | 3 | 6 | 80 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.85 (27) | Profile | |
$61,841 | $50,272 | $765 | 22.1% | 3 | 8 | 53 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (18) | Profile |
Seasonality
Break-even
$4,412/mo
Avg profit / month
-$772/mo
Best profit month
Aug $5,763
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.39%
Cap Rate
4.59%