160 Burd St Nyack, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$55,165
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $265
- Occupancy
- 57%
$0k
$35k
$70k
$105k
$104,630 | $53,630 | $353 | 81.3% | 2 | 4 | 44 | 2 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (217) | Profile | |
$103,273 | $82,709 | $498 | 56.9% | 2 | 5 | 25 | 3 | 1 | $60 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.89 (37) | Profile | |
$95,133 | $60,569 | $503 | 51.8% | 2 | 4 | 20 | 2 | 1 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (63) | Profile | |
$89,416 | $42,841 | $291 | 84.3% | 2 | 4 | 49 | 2 | 1 | $85 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (105) | Profile | |
$75,038 | $29,344 | $288 | 71.4% | 2 | 4 | 43 | 2 | 1 | $29 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (559) | Profile |
Seasonality
Break-even
$4,686/mo
Avg profit / month
-$336/mo
Best profit month
Jul $1,253
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.24%
Cap Rate
5.84%