8812 Mariaville Rd Pattersonville, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$74,206
Annual Revenue
Median of 8 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $429
- Occupancy
- 47%
$15k
$45k
$70k
$100k
$99,286 | $43,392 | $472 | 57.6% | 3 | 7 | 109 | 4 | 1 | $70 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (56) | Profile | |
$94,297 | $44,310 | $1,060 | 24.4% | 5 | 14 | 103 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (15) | — | |
$77,254 | $58,107 | $454 | 46.6% | 5 | 10 | 26 | 8 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.64 (25) | Profile | |
$75,829 | $54,441 | $413 | 50.3% | 4 | 11 | 27 | 7 | 2 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (207) | Profile | |
$72,582 | $47,403 | $351 | 56.7% | 3 | 6 | 40 | 3 | 1 | $79 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (46) | Profile |
Seasonality
Break-even
$5,285/mo
Avg profit / month
$514/mo
Best profit month
Aug $4,762
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.63%
Cap Rate
7.99%