119 Deuro Dr Niagara Falls, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$36,583
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $231
- Occupancy
- 43%
$0k
$25k
$50k
$75k
$75,220 | $28,138 | $376 | 54.7% | 3 | 8 | 50 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (50) | Profile | |
$60,750 | $23,765 | $313 | 53.1% | 3 | 6 | 102 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile | |
$51,855 | $40,385 | $355 | 40% | 3 | 15 | 32 | 7 | 1 | $85 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (610) | Profile | |
$46,523 | $20,231 | $290 | 43.9% | 3 | 8 | 19 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (10) | — | |
$44,946 | $15,790 | $309 | 39.8% | 4 | 14 | 29 | 6 | 2 | $68 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.3 (103) | Profile |
Seasonality
Break-even
$2,825/mo
Avg profit / month
-$175/mo
Best profit month
Jul $3,319
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.22%
Cap Rate
5.63%