9 Robin Dr Warrensburg, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$75,432
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $514
- Occupancy
- 40%
$15k
$50k
$90k
$135k
$134,390 | $69,493 | $663 | 55.5% | 3 | 10 | 17 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$121,414 | $65,825 | $697 | 47.7% | 3 | 10 | 33 | 6 | 2 | $320 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$118,041 | $70,667 | $724 | 44.7% | 3 | 12 | 43 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (118) | — | |
$100,057 | $79,672 | $1,252 | 21.9% | 3 | 11 | 69 | 8 | 2 | $400 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (35) | Profile | |
$98,368 | $77,878 | $1,267 | 21.3% | 3 | 11 | 70 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — |
Seasonality
Break-even
$4,244/mo
Avg profit / month
$1,861/mo
Best profit month
Aug $12,820
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
31.88%
Cap Rate
14.26%