1746 Danby Rd Ithaca, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$35,541
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $188
- Occupancy
- 52%
$5k
$25k
$50k
$70k
$70,887 | $48,773 | $300 | 64.8% | 1 | 2 | 39 | 1 | 1 | $95 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (147) | Profile | |
$59,626 | $41,320 | $227 | 72% | 1 | 2 | 43 | 1 | 1 | $55 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (146) | Profile | |
$55,442 | $28,763 | $177 | 85.8% | 1 | 3 | 23 | 1 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (157) | Profile | |
$52,078 | $38,546 | $259 | 55.2% | 1 | 3 | 15 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (81) | Profile | |
$50,516 | $28,137 | $338 | 40.9% | 1 | 3 | 53 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (25) | Profile |
Seasonality
Break-even
$3,425/mo
Avg profit / month
-$616/mo
Best profit month
Aug $1,905
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.01%
Cap Rate
4.18%