88 Woodstock Ave Palenville, New York

1 bed • 1 bath • 4 guests

Purchase Price

Est. $NaN/mo

$54,294

Median of 17 comps selected by Adam, creator of this analysis.

$10k

$45k

$80k

$120k


Tiny house A frame-Woodstock Kaaterskill Falls	$120,146	$75,033	$543	60.6%	1	3	18	1	1	$0	❌	❌	✅	No / No	❌	⭐️ 2 (1)	—
Luxury A-Frame Cabin in the Woods with Sauna	$102,124	$68,880	$366	76.4%	1	2	55	1	1	$0	❌	❌	✅	No / No	❌	⭐️ 4.97 (175)	Profile
40-Foot Container Cabin in the Catskills	$92,690	$65,346	$380	66.8%	1	4	30	2	1	$60	❌	✅	✅	No / No	❌	⭐️ 4.85 (360)	Profile
40-Foot Container Cabin in the Catskills	$82,957	$58,610	$343	66.2%	1	4	30	1	1	$0	❌	❌	✅	No / No	❌	⭐️ 2.4 (4)	—
Container Cabin in the Catskills (Field)	$76,205	$52,706	$375	55.7%	1	4	34	1	1	$60	❌	✅	✅	No / No	❌	⭐️ 4.83 (362)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,928/mo

Avg profit / month

$402/mo

Best profit month

Aug $2,249

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.32%

Cap Rate

8.27%

Return on Investment

24.67%