4430 S Onondaga Rd Nedrow, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$58,873
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $356
- Occupancy
- 45%
$10k
$50k
$85k
$130k
$127,204 | $91,508 | $500 | 69.7% | 3 | 8 | 33 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (72) | Profile | |
$121,189 | $56,200 | $424 | 78.3% | 3 | 6 | 29 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$119,822 | $82,852 | $626 | 52.5% | 3 | 8 | 58 | 4 | 2 | $215 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (61) | Profile | |
$114,645 | $83,435 | $600 | 52.4% | 3 | 8 | 61 | 4 | 2 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.45 (18) | — | |
$109,750 | $52,673 | $789 | 38.1% | 3 | 9 | 75 | 3 | 2 | $85 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.95 (261) | Profile |
Seasonality
Break-even
$4,822/mo
Avg profit / month
-$517/mo
Best profit month
Aug $3,667
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.94%
Cap Rate
5.43%