3033 W State St Allegany, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$29,032
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $230
- Occupancy
- 35%
$5k
$20k
$35k
$50k
$50,992 | $39,272 | $499 | 28% | 3 | 15 | 69 | 12 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (102) | Profile | |
$46,705 | $25,808 | $235 | 54.4% | 3 | 7 | 21 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.61 (18) | Profile | |
$40,703 | $23,274 | $274 | 40.7% | 3 | 6 | 49 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (14) | Profile | |
$34,356 | $25,236 | $260 | 36.2% | 3 | 7 | 42 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (2) | — | |
$33,925 | $24,062 | $148 | 62.7% | 2 | 4 | 55 | 3 | 1 | $35 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (75) | Profile |
Seasonality
Break-even
$2,926/mo
Avg profit / month
-$709/mo
Best profit month
Feb $1,193
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.85%
Cap Rate
2.96%