9 Willow Way Conklin, New York
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$52,387
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $315
- Occupancy
- 46%
$25k
$45k
$70k
$95k
$95,373 | $59,447 | $380 | 68.7% | 4 | 8 | 12 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 1.25 (2) | — | |
$80,609 | $48,191 | $294 | 75.1% | 4 | 8 | 12 | 4 | 3 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.52 (23) | Profile | |
$61,861 | $26,735 | $420 | 40.3% | 4 | 8 | 10 | 4 | 2 | $207 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (6) | Profile | |
$58,060 | $37,999 | $512 | 31.1% | 4 | 8 | 37 | 4 | 3 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (98) | Profile | |
$54,804 | $32,489 | $487 | 30.9% | 4 | 8 | 34 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (21) | — |
Seasonality
Break-even
$3,777/mo
Avg profit / month
$291/mo
Best profit month
Jul $3,962
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.24%
Cap Rate
7.91%