26 Sunset Blvd/Prvt Hermon, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$31,256
Annual Revenue
Median of 6 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $160
- Occupancy
- 54%
$0k
$50k
$95k
$145k
$145,566 | $72,111 | $465 | 85.7% | 2 | 6 | 63 | 3 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$42,012 | $26,677 | $136 | 84.5% | 1 | 3 | 43 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (57) | Profile | |
$35,072 | $12,119 | $199 | 48.3% | 2 | 5 | 49 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (81) | Profile | |
$27,440 | $15,378 | $182 | 41.4% | 2 | 5 | 66 | 3 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (84) | Profile | |
$15,346 | $4,960 | $129 | 32.7% | 1 | 2 | 18 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile |
Seasonality
Break-even
$2,521/mo
Avg profit / month
-$234/mo
Best profit month
Jul $1,758
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.11%
Cap Rate
4.87%