1421 Sunrise Dr Walworth, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$67,111
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $401
- Occupancy
- 46%
$5k
$130k
$255k
$395k
$391,764 | $182,551 | $1,702 | 63.1% | 4 | 6 | 6 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 0 (0) | Profile | |
$219,934 | $95,296 | $1,287 | 46.8% | 5 | 10 | 103 | 5 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (17) | — | |
$149,498 | $100,344 | $700 | 58.5% | 5 | 16 | 38 | 6 | 5 | $500 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (11) | Profile | |
$131,737 | $100,909 | $873 | 41.3% | 4 | 10 | 33 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (28) | — | |
$130,158 | $38,184 | $733 | 48.6% | 5 | 10 | 86 | 5 | 3 | $275 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile |
Seasonality
Break-even
$3,931/mo
Avg profit / month
$1,491/mo
Best profit month
Jul $5,398
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
27.33%
Cap Rate
13.37%