9540 B Lawrence Rd Hammondsport, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$52,715
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $304
- Occupancy
- 48%
$10k
$35k
$65k
$95k
$93,567 | $44,869 | $444 | 57.7% | 2 | 6 | 56 | 4 | 1 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (106) | Profile | |
$91,030 | $29,762 | $395 | 63.1% | 2 | 5 | 80 | 3 | 1 | $125 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (40) | Profile | |
$85,734 | $30,783 | $365 | 64.3% | 2 | 6 | 88 | 4 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (111) | Profile | |
$84,358 | $53,755 | $439 | 52.7% | 2 | 6 | 57 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (34) | — | |
$78,778 | $45,008 | $361 | 59.7% | 2 | 8 | 80 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (16) | — |
Seasonality
Break-even
$4,904/mo
Avg profit / month
-$820/mo
Best profit month
Aug $2,846
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.02%
Cap Rate
4.77%