13 Brevoort Dr Pomona, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$47,168
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $260
- Occupancy
- 50%
$10k
$75k
$145k
$215k
$216,217 | $88,644 | $1,434 | 41.3% | 0 | 12 | 19 | 1 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$155,275 | $61,630 | $1,117 | 38.1% | 0 | 14 | 14 | 1 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$144,834 | $101,028 | $711 | 55.8% | 0 | 6 | 15 | 1 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.35 (10) | — | |
$103,199 | $53,630 | $353 | 80.1% | 2 | 4 | 44 | 2 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (217) | Profile | |
$93,592 | $60,569 | $503 | 51% | 2 | 4 | 20 | 2 | 1 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (63) | Profile |
Seasonality
Break-even
$3,329/mo
Avg profit / month
$364/mo
Best profit month
Jun $2,038
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.77%
Cap Rate
8.6%