1728 East Ave Barker, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$49,949
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $259
- Occupancy
- 53%
$20k
$40k
$60k
$75k
$76,310 | $38,714 | $369 | 56.6% | 2 | 7 | 30 | 5 | 1 | $145 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (117) | Profile | |
$63,315 | $41,840 | $395 | 43.9% | 2 | 5 | 76 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (32) | — | |
$60,439 | $38,763 | $373 | 44.4% | 2 | 4 | 79 | 2 | 2 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (49) | Profile | |
$59,331 | $39,538 | $368 | 44.1% | 2 | 4 | 79 | 2 | 2 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (114) | Profile | |
$58,491 | $26,501 | $263 | 61% | 2 | 5 | 39 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile |
Seasonality
Break-even
$2,980/mo
Avg profit / month
$904/mo
Best profit month
Jul $4,807
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
27.72%
Cap Rate
13.32%