Samsonville, New York
5 bed • 2 bath • 14 guests
Purchase Price
Est. $NaN/mo
$116,400
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $778
- Occupancy
- 41%
$10k
$185k
$360k
$555k
$552,201 | $314,543 | $1,938 | 78.1% | 5 | 10 | 24 | 5 | 4 | $407 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.42 (12) | Profile | |
$200,303 | $88,034 | $814 | 67.5% | 4 | 8 | 20 | 4 | 3 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (55) | Profile | |
$192,968 | $39,875 | $1,045 | 50.6% | 4 | 7 | 39 | 5 | 2 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (45) | Profile | |
$173,419 | $111,518 | $1,092 | 43.5% | 4 | 8 | 42 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (49) | Profile | |
$163,174 | $134,815 | $1,440 | 31.1% | 4 | 8 | 36 | 4 | 3 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (56) | Profile |
Seasonality
Break-even
$5,522/mo
Avg profit / month
$3,579/mo
Best profit month
Jul $9,168
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
44.33%
Cap Rate
17.51%