773 Trout Pond Rd Keeseville, New York
5 bed • 1 bath • 16 guests
Purchase Price
Est. $NaN/mo
$81,189
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $618
- Occupancy
- 36%
$20k
$75k
$130k
$185k
$185,689 | $149,255 | $1,326 | 38.4% | 4 | 14 | 47 | 10 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (98) | Profile | |
$120,943 | $92,461 | $800 | 41.4% | 5 | 16 | 91 | 11 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (60) | Profile | |
$109,210 | $61,899 | $906 | 33% | 5 | 15 | 75 | 10 | 3 | $550 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (63) | Profile | |
$99,849 | $72,905 | $456 | 60% | 4 | 8 | 63 | 4 | 3 | $225 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (135) | Profile | |
$96,790 | $73,233 | $989 | 26.8% | 6 | 16 | 75 | 1 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (19) | — |
Seasonality
Break-even
$4,486/mo
Avg profit / month
$1,977/mo
Best profit month
Jul $8,128
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.93%
Cap Rate
14.04%