130 Lawn Terrace Mamaroneck, New York
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$56,908
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $280
- Occupancy
- 56%
$5k
$35k
$70k
$105k
$102,617 | $82,709 | $498 | 56.5% | 2 | 5 | 25 | 3 | 1 | $60 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.89 (37) | Profile | |
$96,327 | $47,715 | $375 | 70.4% | 2 | 4 | 28 | 2 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.9 (51) | Profile | |
$77,997 | $54,454 | $625 | 34.2% | 2 | 4 | 22 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$77,282 | $45,743 | $342 | 61.9% | 2 | 5 | 34 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (203) | Profile | |
$73,888 | $37,405 | $308 | 65.6% | 2 | 3 | 50 | 2 | 2 | $35 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (104) | Profile |
Seasonality
Break-even
$4,154/mo
Avg profit / month
$419/mo
Best profit month
Jul $2,089
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.78%
Cap Rate
8.2%