10 Hutchins St Norfolk, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$32,016
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 35%
$10k
$20k
$35k
$50k
$48,085 | $31,706 | $972 | 13.5% | 4 | 8 | 40 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — | |
$47,285 | $30,207 | $905 | 14.3% | 4 | 8 | 40 | 4 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$47,213 | $34,218 | $431 | 30% | 3 | 7 | 38 | 5 | 2 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (89) | Profile | |
$45,124 | $28,121 | $261 | 47.4% | 3 | 8 | 56 | 5 | 1 | $135 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (248) | Profile | |
$40,539 | $19,028 | $199 | 55.7% | 3 | 6 | 36 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (45) | Profile |
Seasonality
Break-even
$2,844/mo
Avg profit / month
-$328/mo
Best profit month
Aug $2,397
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.6%
Cap Rate
4.75%