90 Lieb Rd West Danby, New York
5 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$110,046
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $719
- Occupancy
- 42%
$0k
$95k
$185k
$285k
$284,732 | $125,634 | $1,018 | 76.6% | 6 | 18 | 102 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$282,781 | $143,061 | $1,331 | 58.2% | 6 | 11 | 79 | 7 | 4 | $348 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (118) | Profile | |
$276,835 | $114,312 | $1,038 | 73.1% | 6 | 16 | 84 | 10 | 3 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (32) | Profile | |
$255,631 | $129,286 | $931 | 75.2% | 5 | 14 | 27 | 7 | 2 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (150) | Profile | |
$195,489 | $87,791 | $1,264 | 42.4% | 6 | 18 | 100 | 0 | 5 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (2) | — |
Seasonality
Break-even
$4,539/mo
Avg profit / month
$3,012/mo
Best profit month
Aug $12,439
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
49.37%
Cap Rate
19.25%