215 Washington St Tappan, New York
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$51,375
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $261
- Occupancy
- 54%
$10k
$40k
$70k
$105k
$103,908 | $53,630 | $353 | 80.7% | 2 | 4 | 44 | 2 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (217) | Profile | |
$68,030 | $46,889 | $502 | 37.1% | 2 | 5 | 41 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (25) | Profile | |
$67,692 | $40,513 | $282 | 65.8% | 2 | 4 | 58 | 2 | 1 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (159) | Profile | |
$62,472 | $31,056 | $292 | 58.7% | 2 | 4 | 79 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (141) | Profile | |
$61,575 | $39,397 | $326 | 51.8% | 2 | 5 | 47 | 2 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (51) | Profile |
Seasonality
Break-even
$4,337/mo
Avg profit / month
-$278/mo
Best profit month
Jul $1,203
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.91%
Cap Rate
5.9%