9847 Seymour Houghton, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,505
Annual Revenue
Median of 9 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $232
- Occupancy
- 49%
$5k
$25k
$45k
$65k
$65,901 | $33,398 | $764 | 23.6% | 4 | 10 | 112 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (4) | Profile | |
$55,803 | $27,909 | $184 | 82.9% | 3 | 6 | 85 | 4 | 1 | $65 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (213) | Profile | |
$51,565 | $15,839 | $273 | 51.8% | 2 | 5 | 35 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (23) | Profile | |
$49,366 | $23,565 | $318 | 42.6% | 2 | 4 | 34 | 3 | 1 | $125 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (67) | Profile | |
$41,505 | $20,807 | $190 | 59.8% | 2 | 5 | 32 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (193) | Profile |
Seasonality
Break-even
$3,231/mo
Avg profit / month
-$312/mo
Best profit month
Feb $1,952
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.08%
Cap Rate
5.24%