920 Coddington Rd Ithaca, New York

5 bed • 2 bath • 14 guests

Purchase Price

Est. $NaN/mo

$121,682

Median of 10 comps selected by Adam, creator of this analysis.

$0k

$85k

$165k

$255k


1839 House ...	$253,956	$129,286	$931	74.7%	5	14	27	7	2	$180	❌	❌	❌	Yes / Yes	❌	⭐️ 4.82 (150)	Profile
Near Cornell Quiet Group Space Sleeps 6-10	$159,949	$112,639	$880	49.8%	5	11	41	6	2	$175	❌	❌	❌	No / Yes	❌	⭐️ 4.75 (36)	Profile
Classy Comfy & Clean Downtown & Parking	$141,716	$90,796	$1,378	28.2%	5	10	84	5	2	$250	❌	❌	✅	Yes / Yes	❌	⭐️ 4.89 (38)	Profile
Finger Lakes Retreat near Ithacahot tubsleeps 12	$125,546	$87,731	$814	42.3%	5	12	48	7	2	$100	❌	❌	✅	Yes / Yes	✅	⭐️ 5 (177)	Profile
Stay Together-Quiet Group Gathering in Ithaca 6-10	$121,741	$90,581	$890	37.5%	5	11	48	6	2	$175	❌	❌	❌	No / No	❌	⭐️ 4.76 (21)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$5,121/mo

Avg profit / month

$4,908/mo

Best profit month

Aug $17,427

Property Appreciation

Revenue Appreciation

Cash on Cash Return

79.14%

Cap Rate

27.12%

Return on Investment

93.71%