154 Underhill Ave Harrison, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$43,964
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $238
- Occupancy
- 51%
$10k
$40k
$70k
$105k
$103,763 | $82,709 | $498 | 57.1% | 2 | 5 | 25 | 3 | 1 | $60 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.89 (37) | Profile | |
$62,898 | $28,172 | $251 | 68.6% | 1 | 3 | 17 | 1 | 1 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (59) | Profile | |
$59,715 | $51,432 | $320 | 51.1% | 1 | 4 | 15 | 2 | 1 | $60 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (71) | Profile | |
$58,654 | $29,036 | $271 | 59.3% | 1 | 4 | 9 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.78 (9) | Profile | |
$53,437 | $33,569 | $211 | 69.5% | 2 | 4 | 26 | 2 | 1 | $55 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.76 (80) | Profile |
Seasonality
Break-even
$3,162/mo
Avg profit / month
$204/mo
Best profit month
Oct $1,769
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.69%
Cap Rate
7.86%