320 S Geneva St Ithaca, New York
6 bed • 4 bath • 11 guests
Purchase Price
Est. $NaN/mo
$165,448
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $991
- Occupancy
- 46%
$0k
$90k
$185k
$280k
$280,327 | $125,634 | $1,018 | 75.5% | 6 | 18 | 102 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$278,330 | $143,061 | $1,331 | 57.3% | 6 | 11 | 79 | 7 | 4 | $348 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (118) | Profile | |
$272,608 | $114,312 | $1,038 | 71.9% | 6 | 16 | 84 | 10 | 3 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (32) | Profile | |
$251,751 | $129,286 | $931 | 74.1% | 5 | 14 | 27 | 7 | 2 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (150) | Profile | |
$248,939 | $185,568 | $1,793 | 38% | 6 | 13 | 59 | 6 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile |
Seasonality
Break-even
$5,658/mo
Avg profit / month
$6,654/mo
Best profit month
Aug $22,024
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
103.45%
Cap Rate
34.37%