14 Beecher Ln Peekskill, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$35,386
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $208
- Occupancy
- 47%
$5k
$25k
$45k
$70k
$68,704 | $30,566 | $239 | 78.7% | 1 | 4 | 44 | 2 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (200) | Profile | |
$47,071 | $36,656 | $405 | 31.8% | 1 | 4 | 34 | 3 | 1 | $95 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.89 (331) | Profile | |
$46,115 | $34,057 | $246 | 51.3% | 1 | 4 | 48 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (684) | Profile | |
$45,520 | $22,523 | $427 | 29.2% | 1 | 4 | 50 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (15) | — | |
$45,393 | $34,622 | $474 | 26.2% | 1 | 4 | 54 | 2 | 1 | $85 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (39) | Profile |
Seasonality
Break-even
$3,191/mo
Avg profit / month
-$323/mo
Best profit month
Oct $1,695
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.69%
Cap Rate
5.16%