9320 Harts Rd B Broadalbin, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$44,240
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $298
- Occupancy
- 41%
$10k
$30k
$55k
$80k
$77,420 | $37,450 | $508 | 41.8% | 2 | 6 | 48 | 3 | 1 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (104) | Profile | |
$71,714 | $40,281 | $434 | 45.3% | 2 | 6 | 55 | 4 | 1 | $181 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (21) | Profile | |
$61,830 | $20,095 | $363 | 46.7% | 2 | 5 | 69 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (2) | — | |
$56,589 | $16,753 | $258 | 60.2% | 2 | 6 | 73 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (26) | Profile | |
$47,333 | $24,046 | $336 | 38.6% | 2 | 6 | 30 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (32) | Profile |
Seasonality
Break-even
$3,551/mo
Avg profit / month
-$465/mo
Best profit month
Aug $4,911
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.93%
Cap Rate
4.88%