721 E River Dr Lake Luzerne, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$65,522
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $444
- Occupancy
- 40%
$15k
$45k
$75k
$110k
$107,695 | $26,342 | $550 | 53.6% | 3 | 6 | 56 | 4 | 1 | $105 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (48) | Profile | |
$86,424 | $43,912 | $803 | 29.5% | 3 | 8 | 13 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (19) | — | |
$74,167 | $29,587 | $380 | 53.5% | 3 | 8 | 60 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (26) | Profile | |
$71,973 | $38,256 | $364 | 54.2% | 3 | 8 | 69 | 6 | 2 | $98 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (353) | Profile | |
$68,502 | $37,538 | $373 | 50.3% | 3 | 8 | 82 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (18) | — |
Seasonality
Break-even
$4,565/mo
Avg profit / month
$787/mo
Best profit month
Aug $10,392
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.71%
Cap Rate
9.19%