2812 Bennington Dr Fishkill, New York
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$60,396
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $363
- Occupancy
- 46%
$10k
$40k
$70k
$105k
$104,221 | $60,242 | $644 | 44.3% | 2 | 6 | 14 | 3 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (46) | Profile | |
$85,956 | $46,270 | $653 | 36% | 2 | 4 | 16 | 2 | 2 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4.96 (26) | Profile | |
$80,853 | $37,166 | $280 | 79.1% | 2 | 6 | 14 | 2 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (78) | Profile | |
$80,800 | $39,720 | $278 | 79.8% | 2 | 4 | 26 | 2 | 1 | $50 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (90) | Profile | |
$76,825 | $60,556 | $498 | 42.2% | 2 | 7 | 25 | 4 | 2 | $249 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (95) | Profile |
Seasonality
Break-even
$4,591/mo
Avg profit / month
-$432/mo
Best profit month
Oct $2,261
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.42%
Cap Rate
5.56%