11 Drake Ave Silver Creek, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$39,129
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $259
- Occupancy
- 41%
$10k
$25k
$40k
$55k
$54,592 | $20,323 | $226 | 66.3% | 3 | 6 | 58 | 5 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (52) | Profile | |
$53,068 | $28,248 | $340 | 42.8% | 3 | 10 | 46 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$50,869 | $39,555 | $281 | 49.7% | 3 | 6 | 43 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (26) | — | |
$44,659 | $32,017 | $245 | 50% | 3 | 6 | 41 | 6 | 2 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (232) | Profile | |
$43,367 | $30,829 | $309 | 38.5% | 3 | 8 | 79 | 9 | 2 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (223) | Profile |
Seasonality
Break-even
$3,541/mo
Avg profit / month
-$476/mo
Best profit month
Jul $1,726
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.96%
Cap Rate
4.83%