325 Mc Chesney St Wilson, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,750
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $288
- Occupancy
- 49%
$20k
$50k
$75k
$105k
$104,798 | $50,474 | $465 | 61.8% | 3 | 6 | 41 | 3 | 2 | $125 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (116) | Profile | |
$104,443 | $70,001 | $912 | 31.4% | 3 | 12 | 74 | 3 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.4 (9) | — | |
$94,100 | $42,574 | $422 | 61.1% | 3 | 8 | 39 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (26) | — | |
$82,265 | $45,709 | $391 | 57.6% | 3 | 8 | 97 | 5 | 2 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (76) | Profile | |
$73,083 | $32,453 | $355 | 56.4% | 3 | 7 | 7 | 3 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (45) | Profile |
Seasonality
Break-even
$3,484/mo
Avg profit / month
$533/mo
Best profit month
Jul $5,567
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.92%
Cap Rate
9.31%