9370 Wixson Rd Hammondsport, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$63,942
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $363
- Occupancy
- 48%
$10k
$90k
$165k
$250k
$248,486 | $166,782 | $3,315 | 20.5% | 3 | 10 | 54 | 5 | 4 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (1) | Profile | |
$156,757 | $70,595 | $530 | 81% | 3 | 8 | 60 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (35) | Profile | |
$105,280 | $42,038 | $517 | 55.8% | 3 | 6 | 64 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$97,236 | $44,869 | $444 | 60% | 2 | 6 | 56 | 4 | 1 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (106) | Profile | |
$95,167 | $29,762 | $395 | 66% | 2 | 5 | 80 | 3 | 1 | $125 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (40) | Profile |
Seasonality
Break-even
$4,749/mo
Avg profit / month
-$133/mo
Best profit month
Aug $4,913
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.05%
Cap Rate
6.39%