100 Ardsley Ave W Irvington, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$39,262
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $199
- Occupancy
- 54%
$5k
$25k
$50k
$70k
$69,746 | $32,505 | $295 | 64.8% | 1 | 4 | 51 | 1 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (131) | Profile | |
$63,475 | $28,172 | $251 | 69.2% | 1 | 3 | 17 | 1 | 1 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (59) | Profile | |
$59,107 | $39,809 | $251 | 64.4% | 1 | 5 | 45 | 3 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (243) | Profile | |
$47,368 | $27,789 | $196 | 66.1% | 1 | 3 | 31 | 3 | 1 | $80 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (95) | Profile | |
$47,033 | $24,946 | $262 | 49.2% | 1 | 3 | 27 | 1 | 1 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.67 (27) | Profile |
Seasonality
Break-even
$4,274/mo
Avg profit / month
-$1,104/mo
Best profit month
Oct $370
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.86%
Cap Rate
3.62%