237 Dunlop Ave Tonawanda, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,999
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $278
- Occupancy
- 41%
$5k
$30k
$50k
$75k
$74,709 | $49,495 | $521 | 39.3% | 3 | 7 | 14 | 3 | 7 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (193) | Profile | |
$59,339 | $31,829 | $438 | 37.1% | 3 | 9 | 53 | 4 | 2 | $255 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (22) | Profile | |
$56,616 | $39,802 | $340 | 45.7% | 3 | 10 | 56 | 5 | 2 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.7 (33) | Profile | |
$54,379 | $40,355 | $324 | 46% | 3 | 6 | 54 | 3 | 2 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (167) | Profile | |
$51,334 | $34,524 | $277 | 50.8% | 3 | 8 | 51 | 3 | 2 | $135 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (22) | Profile |
Seasonality
Break-even
$3,294/mo
Avg profit / month
-$105/mo
Best profit month
Jul $2,392
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.16%
Cap Rate
6.24%