248 Lock Muller Rd New York
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$47,723
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $356
- Occupancy
- 37%
$5k
$30k
$60k
$85k
$86,465 | $46,103 | $513 | 46.2% | 3 | 6 | 113 | 3 | 1 | $225 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (43) | Profile | |
$72,365 | $36,179 | $272 | 72.9% | 3 | 5 | 6 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$70,944 | $11,454 | $469 | 41.4% | 3 | 6 | 74 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$66,910 | $30,631 | $664 | 27.6% | 3 | 9 | 78 | 5 | 1 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (70) | Profile | |
$56,837 | $19,535 | $254 | 61.3% | 3 | 6 | 70 | 4 | 1 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (115) | Profile |
Seasonality
Break-even
$3,919/mo
Avg profit / month
-$443/mo
Best profit month
Aug $3,322
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.58%
Cap Rate
5.22%