23 Scarborough Ln Wappingers Falls, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$60,768
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $404
- Occupancy
- 41%
$10k
$40k
$75k
$115k
$111,810 | $86,332 | $1,250 | 24.5% | 2 | 4 | 28 | 2 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (164) | Profile | |
$105,172 | $60,242 | $644 | 44.7% | 2 | 6 | 14 | 3 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (46) | Profile | |
$96,482 | $76,029 | $1,063 | 24.9% | 2 | 4 | 27 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$92,944 | $40,189 | $866 | 29.4% | 2 | 4 | 34 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | Profile | |
$81,287 | $39,720 | $278 | 80.2% | 2 | 4 | 26 | 2 | 1 | $50 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (90) | Profile |
Seasonality
Break-even
$3,516/mo
Avg profit / month
$637/mo
Best profit month
Oct $3,327
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.38%
Cap Rate
9.81%