7467 Hemlock-Honeoye Rd Hemlock, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$69,157
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $565
- Occupancy
- 34%
$5k
$60k
$110k
$170k
$169,202 | $63,091 | $729 | 63.6% | 4 | 12 | 63 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.5 (4) | Profile | |
$96,090 | $33,016 | $703 | 37.4% | 4 | 12 | 82 | 6 | 3 | $325 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (37) | Profile | |
$94,596 | $76,162 | $1,142 | 22.7% | 4 | 12 | 76 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$89,994 | $67,114 | $1,091 | 22.6% | 4 | 12 | 76 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$88,070 | $60,754 | $884 | 27.3% | 4 | 9 | 76 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (1) | — |
Seasonality
Break-even
$3,413/mo
Avg profit / month
$1,498/mo
Best profit month
Aug $7,628
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
35.08%
Cap Rate
15.77%