833 E River Dr Lake Luzerne, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$35,166
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $239
- Occupancy
- 40%
$5k
$30k
$50k
$75k
$73,315 | $20,549 | $381 | 52.7% | 1 | 2 | 29 | 1 | 1 | $60 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (30) | Profile | |
$71,046 | $20,036 | $382 | 51% | 1 | 4 | 33 | 3 | 1 | $100 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (25) | Profile | |
$67,318 | $33,461 | $232 | 79.4% | 1 | 4 | 14 | 1 | 1 | $30 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (64) | Profile | |
$65,497 | $32,753 | $226 | 79.5% | 1 | 4 | 16 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (32) | — | |
$57,127 | $35,118 | $408 | 38.3% | 1 | 4 | 27 | 1 | 1 | $50 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (26) | Profile |
Seasonality
Break-even
$3,580/mo
Avg profit / month
-$731/mo
Best profit month
Aug $3,353
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.09%
Cap Rate
3.96%