7278 Lakeview Dr Ava, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$40,050
Annual Revenue
Median of 7 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $277
- Occupancy
- 40%
$20k
$30k
$40k
$50k
$47,971 | $20,345 | $555 | 23.7% | 4 | 10 | 16 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$43,867 | $20,933 | $275 | 43.7% | 3 | 6 | 55 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (13) | Profile | |
$43,718 | $22,360 | $420 | 28.5% | 3 | 8 | 56 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (30) | — | |
$40,050 | $28,727 | $212 | 51.7% | 2 | 6 | 29 | 2 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (119) | Profile | |
$39,412 | $27,185 | $304 | 35.5% | 4 | 8 | 46 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (68) | Profile |
Seasonality
Break-even
$3,840/mo
Avg profit / month
-$721/mo
Best profit month
Aug $2,669
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.48%
Cap Rate
4.27%