121 Hollywood Rd Amsterdam, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,779
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $331
- Occupancy
- 38%
$0k
$40k
$75k
$115k
$111,957 | $36,144 | $523 | 58.6% | 3 | 10 | 44 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.5 (2) | Profile | |
$95,767 | $43,392 | $472 | 55.6% | 3 | 7 | 109 | 4 | 1 | $70 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (56) | Profile | |
$77,027 | $37,450 | $508 | 41.6% | 2 | 6 | 48 | 3 | 1 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (104) | Profile | |
$65,564 | $33,098 | $318 | 56.4% | 4 | 10 | 66 | 7 | 2 | $207 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (47) | Profile | |
$62,894 | $31,821 | $588 | 29.3% | 4 | 10 | 97 | 5 | 3 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (51) | Profile |
Seasonality
Break-even
$3,793/mo
Avg profit / month
-$757/mo
Best profit month
Aug $4,692
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.09%
Cap Rate
4.11%