8583 NY-23A Hunter, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$30,435
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $321
- Occupancy
- 26%
$10k
$40k
$75k
$110k
$109,416 | $57,063 | $450 | 66.7% | 3 | 7 | 13 | 1 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (15) | — | |
$76,978 | $37,375 | $556 | 38% | 3 | 8 | 32 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$56,415 | $31,182 | $606 | 25.5% | 3 | 12 | 29 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile | |
$53,417 | $39,894 | $385 | 38% | 3 | 6 | 24 | 5 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (159) | Profile | |
$51,363 | $43,678 | $467 | 30.1% | 3 | 6 | 43 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (53) | Profile |
Seasonality
Break-even
$3,836/mo
Avg profit / month
-$1,430/mo
Best profit month
Aug -$103
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.03%
Cap Rate
2.21%