41 Jefferson Ct Yorktown Heights, New York
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$55,941
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $324
- Occupancy
- 47%
$10k
$45k
$80k
$115k
$114,089 | $61,020 | $387 | 80.7% | 2 | 4 | 23 | 3 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (75) | Profile | |
$107,613 | $79,820 | $441 | 66.9% | 2 | 7 | 30 | 3 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (190) | Profile | |
$105,496 | $68,538 | $639 | 45.3% | 2 | 6 | 45 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (7) | — | |
$75,944 | $57,369 | $464 | 44.9% | 2 | 6 | 40 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (143) | Profile | |
$71,097 | $45,472 | $344 | 56.7% | 2 | 6 | 68 | 4 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (97) | Profile |
Seasonality
Break-even
$4,527/mo
Avg profit / month
-$138/mo
Best profit month
Oct $2,705
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.07%
Cap Rate
6.34%