80 Lieb Rd Ithaca, New York
4 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$89,291
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $672
- Occupancy
- 36%
$0k
$45k
$85k
$130k
$129,900 | $69,263 | $953 | 37.3% | 4 | 6 | 136 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$117,916 | $72,813 | $943 | 34.2% | 4 | 8 | 87 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (49) | Profile | |
$117,619 | $90,785 | $784 | 41.1% | 4 | 10 | 42 | 6 | 3 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (135) | Profile | |
$113,425 | $55,187 | $660 | 47.1% | 4 | 6 | 36 | 4 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (43) | Profile | |
$110,046 | $78,395 | $655 | 46.1% | 4 | 10 | 27 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (20) | — |
Seasonality
Break-even
$4,474/mo
Avg profit / month
$2,800/mo
Best profit month
Aug $11,881
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
47.21%
Cap Rate
18.37%