7418 Song Lake Rd Tully, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$91,515
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $534
- Occupancy
- 47%
$15k
$50k
$90k
$130k
$130,200 | $91,508 | $500 | 71.4% | 3 | 8 | 33 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (72) | Profile | |
$123,412 | $82,852 | $626 | 54% | 3 | 8 | 58 | 4 | 2 | $215 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (61) | Profile | |
$118,085 | $83,435 | $600 | 54% | 3 | 8 | 61 | 4 | 2 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.45 (18) | — | |
$117,489 | $57,403 | $394 | 81.8% | 3 | 10 | 12 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile | |
$92,989 | $41,741 | $506 | 50.4% | 3 | 6 | 78 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (143) | Profile |
Seasonality
Break-even
$5,688/mo
Avg profit / month
$1,708/mo
Best profit month
Aug $10,850
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.75%
Cap Rate
10.84%