102 Everton Ave New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$32,356
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $166
- Occupancy
- 53%
$10k
$25k
$40k
$55k
$53,543 | $31,618 | $225 | 65.2% | 1 | 4 | 14 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$47,373 | $34,597 | $286 | 45.4% | 1 | 4 | 14 | 1 | 1 | $80 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (32) | Profile | |
$44,992 | $29,425 | $232 | 53.2% | 1 | 4 | 28 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (12) | Profile | |
$42,330 | $29,350 | $170 | 68.4% | 1 | 5 | 28 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (88) | Profile | |
$39,482 | $27,762 | $199 | 54.4% | 1 | 2 | 21 | 1 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (17) | Profile |
Seasonality
Break-even
$3,981/mo
Avg profit / month
-$1,436/mo
Best profit month
Jun -$283
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.99%
Cap Rate
2.42%