305 Sixth Ave Village of Pelham, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$49,415
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $240
- Occupancy
- 57%
$10k
$40k
$65k
$95k
$96,050 | $47,715 | $375 | 70.2% | 2 | 4 | 28 | 2 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.9 (51) | Profile | |
$77,071 | $45,743 | $342 | 61.8% | 2 | 5 | 34 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (203) | Profile | |
$67,225 | $28,816 | $224 | 82.1% | 2 | 4 | 6 | 3 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.83 (47) | Profile | |
$66,055 | $44,713 | $268 | 67.6% | 2 | 6 | 34 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (128) | Profile | |
$62,273 | $38,170 | $272 | 62.7% | 2 | 4 | 40 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (38) | — |
Seasonality
Break-even
$3,896/mo
Avg profit / month
-$301/mo
Best profit month
Jul $1,012
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.73%
Cap Rate
5.68%