16 Cherry Ave Falconer, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$38,451
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $273
- Occupancy
- 39%
$0k
$30k
$65k
$95k
$95,751 | $25,944 | $520 | 50.5% | 3 | 12 | 82 | 8 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (20) | Profile | |
$78,650 | $42,097 | $351 | 61.3% | 3 | 8 | 11 | 7 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (45) | Profile | |
$63,604 | $25,227 | $380 | 45.9% | 3 | 6 | 88 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$56,336 | $27,426 | $218 | 70.8% | 3 | 8 | 38 | 5 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (42) | Profile | |
$49,974 | $23,546 | $328 | 41.8% | 3 | 7 | 158 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (60) | — |
Seasonality
Break-even
$3,685/mo
Avg profit / month
-$628/mo
Best profit month
Feb $1,744
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.73%
Cap Rate
4.42%