97 Rauch Rd Lake Huntington, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$51,644
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $716
- Occupancy
- 20%
$5k
$40k
$70k
$105k
$105,761 | $33,896 | $946 | 30.6% | 5 | 10 | 45 | 8 | 3 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (80) | Profile | |
$81,194 | $69,605 | $1,499 | 14.8% | 5 | 15 | 62 | 6 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — | |
$61,697 | $54,351 | $1,106 | 15.3% | 5 | 12 | 93 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$58,750 | $49,685 | $1,105 | 14.6% | 5 | 14 | 63 | 12 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (68) | Profile | |
$51,671 | $25,953 | $433 | 32.7% | 5 | 10 | 72 | 8 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (107) | Profile |
Seasonality
Break-even
$4,361/mo
Avg profit / month
-$198/mo
Best profit month
Aug $4,487
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.84%
Cap Rate
6.14%