20 Cortland St Lisle, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$40,739
Annual Revenue
Median of 8 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $201
- Occupancy
- 56%
$10k
$25k
$45k
$65k
$63,726 | $34,646 | $206 | 84.7% | 3 | 6 | 27 | 4 | 1 | $104 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (32) | Profile | |
$51,805 | $32,664 | $209 | 68% | 2 | 6 | 40 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (22) | — | |
$43,169 | $21,767 | $158 | 75% | 3 | 6 | 19 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.55 (62) | Profile | |
$40,903 | $20,669 | $226 | 49.5% | 3 | 6 | 48 | 3 | 1 | $200 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.84 (25) | Profile | |
$40,575 | $20,745 | $227 | 48.9% | 2 | 5 | 46 | 3 | 1 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (9) | Profile |
Seasonality
Break-even
$2,900/mo
Avg profit / month
$43/mo
Best profit month
Jul $1,997
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.03%
Cap Rate
7.01%