24 Fairview Ave Lackawanna, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$31,153
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $233
- Occupancy
- 37%
$5k
$30k
$55k
$85k
$84,478 | $60,741 | $424 | 54.6% | 4 | 8 | 36 | 4 | 2 | $210 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (31) | Profile | |
$55,810 | $34,111 | $240 | 63.7% | 3 | 6 | 21 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.79 (103) | Profile | |
$50,799 | $34,244 | $327 | 42.6% | 3 | 8 | 57 | 6 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.61 (44) | Profile | |
$46,453 | $28,738 | $295 | 43.2% | 2 | 9 | 44 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (15) | — | |
$45,605 | $33,268 | $316 | 39.5% | 3 | 8 | 72 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile |
Seasonality
Break-even
$2,896/mo
Avg profit / month
-$565/mo
Best profit month
Jul $1,260
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.29%
Cap Rate
3.59%