85 Bella Vis Amenia, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$51,180
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $283
- Occupancy
- 49%
$5k
$55k
$105k
$155k
$155,324 | $76,553 | $507 | 84% | 2 | 4 | 12 | 2 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (92) | Profile | |
$132,698 | $63,241 | $465 | 78.2% | 2 | 4 | 23 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (17) | Profile | |
$88,401 | $58,064 | $906 | 26.7% | 2 | 4 | 76 | 2 | 2 | $0 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$71,696 | $48,436 | $459 | 42.8% | 2 | 5 | 38 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (14) | Profile | |
$61,969 | $39,500 | $316 | 53.7% | 2 | 6 | 72 | 3 | 2 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (56) | Profile |
Seasonality
Break-even
$3,986/mo
Avg profit / month
$14/mo
Best profit month
Oct $2,882
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.91%
Cap Rate
6.79%