8136 NY-28N Long Lake, New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$55,837
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $441
- Occupancy
- 35%
$10k
$35k
$60k
$90k
$86,629 | $11,284 | $425 | 55.8% | 2 | 7 | 61 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (12) | Profile | |
$84,209 | $30,664 | $1,382 | 16.7% | 4 | 10 | 84 | 5 | 4 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (64) | Profile | |
$83,314 | $23,766 | $517 | 44.1% | 3 | 6 | 61 | 3 | 3 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (4) | Profile | |
$70,590 | $29,610 | $427 | 45.3% | 3 | 6 | 58 | 3 | 1 | $250 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (108) | Profile | |
$64,547 | $21,698 | $541 | 32.7% | 3 | 6 | 85 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (0) | — |
Seasonality
Break-even
$3,808/mo
Avg profit / month
$726/mo
Best profit month
Aug $5,357
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.99%
Cap Rate
9.8%