160 S 7th St Lewiston, New York
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$48,764
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $293
- Occupancy
- 46%
$0k
$30k
$60k
$90k
$90,573 | $43,941 | $391 | 63.5% | 3 | 8 | 75 | 3 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (36) | Profile | |
$90,368 | $45,966 | $347 | 71.4% | 3 | 12 | 62 | 5 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (123) | Profile | |
$80,766 | $49,115 | $428 | 51.8% | 3 | 9 | 56 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (17) | — | |
$80,731 | $51,695 | $444 | 49.9% | 3 | 9 | 60 | 6 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (41) | Profile | |
$75,623 | $35,389 | $328 | 63.1% | 3 | 7 | 78 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (34) | — |
Seasonality
Break-even
$3,645/mo
Avg profit / month
-$160/mo
Best profit month
Jul $3,343
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.87%
Cap Rate
6.1%