11 Clarey Ave Clark Mills, New York
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$32,214
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $194
- Occupancy
- 46%
$5k
$20k
$35k
$55k
$54,138 | $25,313 | $189 | 78.6% | 2 | 5 | 20 | 3 | 1 | $70 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (87) | Profile | |
$52,769 | $21,918 | $289 | 50% | 2 | 6 | 59 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | — | |
$48,555 | $23,275 | $278 | 47.8% | 2 | 6 | 56 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$44,947 | $29,292 | $155 | 79.3% | 2 | 6 | 30 | 2 | 1 | $25 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (376) | Profile | |
$38,794 | $23,480 | $209 | 50.9% | 2 | 4 | 50 | 2 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (26) | Profile |
Seasonality
Break-even
$2,807/mo
Avg profit / month
-$257/mo
Best profit month
Aug $2,169
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.32%
Cap Rate
5.12%