330 S Broadway Tarrytown, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$42,416
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $211
- Occupancy
- 55%
$5k
$25k
$50k
$70k
$69,761 | $32,505 | $295 | 64.9% | 1 | 4 | 51 | 1 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (131) | Profile | |
$63,488 | $28,172 | $251 | 69.3% | 1 | 3 | 17 | 1 | 1 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (59) | Profile | |
$60,138 | $51,432 | $320 | 51.5% | 1 | 4 | 15 | 2 | 1 | $60 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (71) | Profile | |
$48,983 | $24,546 | $161 | 83.4% | 1 | 4 | 23 | 4 | 1 | $60 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (58) | Profile | |
$47,892 | $28,632 | $195 | 67.2% | 1 | 2 | 62 | 1 | 1 | $87 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile |
Seasonality
Break-even
$3,599/mo
Avg profit / month
-$310/mo
Best profit month
Oct $1,219
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.46%
Cap Rate
5.5%