405 2nd Ave Troy, New York
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$37,422
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $217
- Occupancy
- 47%
$5k
$35k
$65k
$100k
$100,975 | $37,242 | $1,081 | 25.6% | 4 | 10 | 50 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (14) | Profile | |
$100,705 | $48,337 | $506 | 54.5% | 4 | 13 | 30 | 10 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (2) | Profile | |
$61,785 | $28,556 | $567 | 29.8% | 3 | 6 | 29 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$57,229 | $38,979 | $401 | 39.1% | 3 | 7 | 26 | 4 | 3 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (106) | Profile | |
$51,270 | $35,391 | $298 | 47.2% | 4 | 8 | 51 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.98 (84) | Profile |
Seasonality
Break-even
$3,504/mo
Avg profit / month
-$619/mo
Best profit month
Jul $1,462
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.24%
Cap Rate
4.26%