22 Bradford St Perry, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$50,309
Annual Revenue
Median of 6 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $303
- Occupancy
- 45%
$20k
$40k
$60k
$85k
$82,967 | $45,297 | $291 | 78.2% | 3 | 8 | 35 | 4 | 2 | $60 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (65) | Profile | |
$51,239 | $17,433 | $773 | 18.2% | 3 | 9 | 6 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (8) | Profile | |
$51,061 | $25,275 | $391 | 35.8% | 3 | 6 | 37 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (35) | — | |
$49,557 | $29,132 | $236 | 57.5% | 4 | 9 | 37 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (19) | Profile | |
$41,995 | $32,485 | $344 | 33.4% | 3 | 6 | 47 | 3 | 2 | $72 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (36) | Profile |
Seasonality
Break-even
$2,980/mo
Avg profit / month
$961/mo
Best profit month
Aug $5,880
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
27.05%
Cap Rate
13.84%