9 Addis St Kerhonkson, New York

3 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$65,829

Median of 25 comps selected by Adam, creator of this analysis.

$15k

$65k

$110k

$165k


Mountain View’s * Covered Deck * Warm Contemporary	$162,388	$84,845	$1,131	39.3%	4	8	28	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (3)	—
The Barn; Grateful_Woods: fires games animals…	$161,441	$61,281	$1,903	23.2%	3	8	102	6	2	$500	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (15)	Profile
The Lodge \| Grateful Woods Retreat w/ HT FP Farm	$149,685	$67,465	$1,224	33.5%	2	8	73	4	0	$500	✅	✅	✅	No / No	❌	⭐️ 5 (24)	Profile
Mountain View’s * Covered Deck * Warm Contemporary	$135,940	$88,110	$988	37.7%	4	8	30	4	2	$330	❌	❌	✅	Yes / Yes	✅	⭐️ 5 (80)	Profile
Modern Farmhouse by the Falls: Creek Scenic Views	$122,860	$77,626	$559	60.2%	3	6	51	4	3	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.99 (69)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,631/mo

Avg profit / month

$681/mo

Best profit month

Aug $3,612

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.07%

Cap Rate

8.79%

Return on Investment

25.96%