Depauville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$36,936
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $296
- Occupancy
- 34%
$10k
$40k
$65k
$95k
$94,420 | $49,470 | $398 | 64.9% | 3 | 7 | 81 | 4 | 2 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (198) | Profile | |
$87,257 | $33,188 | $311 | 76.8% | 3 | 8 | 47 | 3 | 2 | $110 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (100) | Profile | |
$71,814 | $33,901 | $381 | 51.6% | 3 | 9 | 71 | 4 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (47) | Profile | |
$66,393 | $30,373 | $580 | 31.4% | 3 | 9 | 101 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.4 (5) | — | |
$65,211 | $14,994 | $590 | 30.3% | 3 | 6 | 145 | 3 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile |
Seasonality
Break-even
$3,131/mo
Avg profit / month
-$279/mo
Best profit month
Aug $4,309
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.71%
Cap Rate
5.31%