33 Burr Ave New York Mills, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$37,344
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $209
- Occupancy
- 49%
$5k
$25k
$45k
$70k
$67,157 | $44,256 | $401 | 45.9% | 4 | 12 | 27 | 4 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.68 (28) | Profile | |
$59,219 | $35,924 | $259 | 62.5% | 4 | 8 | 63 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (91) | Profile | |
$56,304 | $37,550 | $318 | 48.6% | 4 | 6 | 28 | 4 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (104) | Profile | |
$54,779 | $25,313 | $189 | 79.5% | 2 | 5 | 20 | 3 | 1 | $70 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (87) | Profile | |
$53,765 | $21,918 | $289 | 50.9% | 2 | 6 | 59 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | — |
Seasonality
Break-even
$3,313/mo
Avg profit / month
-$261/mo
Best profit month
Aug $3,056
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.98%
Cap Rate
5.53%