1222 NY-9J Stuyvesant, New York
5 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$140,892
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $806
- Occupancy
- 48%
$20k
$95k
$165k
$245k
$244,805 | $166,738 | $2,195 | 30.6% | 5 | 14 | 92 | 8 | 3 | $400 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (98) | Profile | |
$220,440 | $97,024 | $745 | 81.1% | 5 | 13 | 20 | 9 | 4 | $275 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (85) | Profile | |
$191,893 | $89,120 | $787 | 66.8% | 5 | 10 | 51 | 8 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (12) | Profile | |
$188,592 | $91,246 | $638 | 80.9% | 5 | 13 | 26 | 5 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (148) | — | |
$169,121 | $68,635 | $1,167 | 39.7% | 5 | 10 | 46 | 6 | 4 | $550 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile |
Seasonality
Break-even
$5,575/mo
Avg profit / month
$4,927/mo
Best profit month
Aug $12,621
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
67.81%
Cap Rate
23.63%