Amsterdam, New York
4 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
$62,353
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $433
- Occupancy
- 39%
$15k
$45k
$80k
$115k
$112,290 | $36,144 | $523 | 58.8% | 3 | 10 | 44 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.5 (2) | Profile | |
$96,032 | $43,392 | $472 | 55.7% | 3 | 7 | 109 | 4 | 1 | $70 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (56) | Profile | |
$90,130 | $34,131 | $898 | 27.5% | 5 | 13 | 72 | 9 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (81) | Profile | |
$65,723 | $33,098 | $318 | 56.6% | 4 | 10 | 66 | 7 | 2 | $207 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (47) | Profile | |
$64,087 | $41,918 | $695 | 25.2% | 5 | 13 | 78 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (11) | — |
Seasonality
Break-even
$4,010/mo
Avg profit / month
$1,029/mo
Best profit month
Aug $9,487
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.81%
Cap Rate
10.86%