99 Glen Acres Rd Arkville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,205
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $341
- Occupancy
- 36%
$10k
$55k
$100k
$150k
$147,125 | $101,290 | $652 | 61.9% | 3 | 8 | 50 | 6 | 2 | $195 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (472) | Profile | |
$94,589 | $53,416 | $424 | 61.1% | 4 | 7 | 9 | 4 | 2 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (59) | Profile | |
$88,914 | $55,875 | $662 | 36.8% | 3 | 6 | 34 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile | |
$67,801 | $55,002 | $389 | 47.8% | 3 | 6 | 33 | 4 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (68) | Profile | |
$66,489 | $35,703 | $353 | 51.7% | 3 | 8 | 47 | 5 | 2 | $265 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.85 (84) | Profile |
Seasonality
Break-even
$3,446/mo
Avg profit / month
-$210/mo
Best profit month
Aug $1,576
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.88%
Cap Rate
5.82%