2005 Kimble Ave North Collins, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$34,479
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $285
- Occupancy
- 33%
$15k
$25k
$40k
$50k
$51,204 | $28,248 | $340 | 41.3% | 3 | 10 | 46 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$50,936 | $33,720 | $211 | 66.1% | 3 | 6 | 49 | 4 | 2 | $164 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (74) | Profile | |
$47,157 | $38,389 | $338 | 38.2% | 3 | 5 | 21 | 3 | 1 | $120 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (166) | Profile | |
$37,054 | $27,140 | $426 | 23.9% | 3 | 8 | 95 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (12) | — | |
$35,995 | $18,479 | $342 | 28.8% | 3 | 6 | 84 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (17) | — |
Seasonality
Break-even
$3,100/mo
Avg profit / month
-$378/mo
Best profit month
Jul $1,753
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.68%
Cap Rate
4.81%