100 Sarah Dr New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$42,863
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $326
- Occupancy
- 36%
$10k
$30k
$55k
$80k
$80,307 | $51,164 | $870 | 25.3% | 3 | 14 | 79 | 10 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (63) | Profile | |
$73,442 | $47,125 | $813 | 24.7% | 3 | 10 | 41 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (21) | — | |
$71,212 | $35,886 | $284 | 68.6% | 3 | 8 | 59 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (18) | Profile | |
$70,408 | $18,632 | $356 | 54.2% | 3 | 9 | 53 | 5 | 2 | $140 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (34) | Profile | |
$70,190 | $34,900 | $687 | 28% | 3 | 10 | 142 | 0 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile |
Seasonality
Break-even
$4,035/mo
Avg profit / month
-$563/mo
Best profit month
Aug $3,210
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.87%
Cap Rate
4.91%