134 Whitesboro St Yorkville, New York
4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$50,590
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $329
- Occupancy
- 42%
$0k
$55k
$105k
$165k
$161,663 | $79,514 | $719 | 61.6% | 3 | 7 | 11 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$67,946 | $32,809 | $281 | 66.4% | 3 | 6 | 69 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$66,045 | $44,256 | $401 | 45.2% | 4 | 12 | 27 | 4 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.68 (28) | Profile | |
$60,840 | $38,505 | $611 | 27.3% | 5 | 9 | 75 | 6 | 4 | $90 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (63) | Profile | |
$59,449 | $37,819 | $322 | 50.5% | 3 | 5 | 59 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (28) | Profile |
Seasonality
Break-even
$2,907/mo
Avg profit / month
$857/mo
Best profit month
Aug $3,390
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.03%
Cap Rate
13.29%