18 Orient Ave Averill Park, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$63,256
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $422
- Occupancy
- 41%
$10k
$60k
$110k
$165k
$162,391 | $68,107 | $858 | 51.9% | 3 | 6 | 66 | 3 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$103,912 | $48,887 | $428 | 66.5% | 4 | 10 | 35 | 6 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$92,989 | $31,661 | $860 | 29.6% | 3 | 8 | 57 | 3 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.89 (18) | Profile | |
$91,120 | $32,383 | $876 | 28.5% | 3 | 8 | 55 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (4) | — | |
$90,522 | $60,058 | $582 | 42.6% | 4 | 10 | 52 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile |
Seasonality
Break-even
$4,568/mo
Avg profit / month
$223/mo
Best profit month
Aug $3,732
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.19%
Cap Rate
7.39%