240 Hudson Ave E Rensselaer, New York
4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$59,754
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $385
- Occupancy
- 42%
$5k
$110k
$210k
$320k
$320,927 | $209,875 | $1,513 | 58.1% | 4 | 12 | 29 | 4 | 3 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$235,943 | $147,064 | $1,034 | 62.5% | 4 | 12 | 28 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$94,440 | $54,611 | $431 | 60% | 4 | 8 | 47 | 5 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (177) | Profile | |
$83,339 | $50,447 | $335 | 68.1% | 4 | 10 | 53 | 5 | 3 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (78) | Profile | |
$83,263 | $37,058 | $690 | 33.1% | 4 | 8 | 77 | 4 | 4 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (113) | Profile |
Seasonality
Break-even
$6,049/mo
Avg profit / month
$6,948/mo
Best profit month
Aug $16,469
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
102.08%
Cap Rate
32.01%