Margaretville, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$32,193
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $253
- Occupancy
- 35%
$10k
$25k
$45k
$60k
$59,704 | $48,345 | $385 | 42.5% | 1 | 2 | 38 | 1 | 1 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (174) | Profile | |
$59,236 | $39,273 | $299 | 54.3% | 3 | 6 | 26 | 4 | 1 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (176) | Profile | |
$58,136 | $39,987 | $295 | 54% | 3 | 6 | 31 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (20) | — | |
$52,678 | $42,260 | $402 | 35.9% | 3 | 6 | 36 | 4 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (195) | Profile | |
$50,631 | $33,040 | $434 | 32% | 2 | 4 | 13 | 3 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (28) | Profile |
Seasonality
Break-even
$3,716/mo
Avg profit / month
-$1,127/mo
Best profit month
Aug $147
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.51%
Cap Rate
2.88%