141 Churchill Rd Stamford, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$52,735
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $274
- Occupancy
- 53%
$10k
$35k
$60k
$85k
$84,135 | $60,383 | $363 | 63.5% | 2 | 4 | 33 | 2 | 1 | $99 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.94 (223) | Profile | |
$81,665 | $47,244 | $424 | 52.8% | 2 | 4 | 40 | 2 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (137) | Profile | |
$74,307 | $47,986 | $328 | 62% | 2 | 4 | 34 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.4 (14) | — | |
$71,952 | $34,377 | $237 | 83.3% | 2 | 4 | 11 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (28) | Profile | |
$70,803 | $33,083 | $274 | 70.7% | 2 | 4 | 66 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (80) | Profile |
Seasonality
Break-even
$3,504/mo
Avg profit / month
-$22/mo
Best profit month
Jul $3,204
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.42%
Cap Rate
6.64%