445 Gramatan Ave Mount Vernon, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$49,581
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $245
- Occupancy
- 55%
$10k
$30k
$55k
$75k
$74,685 | $53,007 | $386 | 53% | 2 | 7 | 15 | 5 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (46) | Profile | |
$67,400 | $28,816 | $224 | 82.3% | 2 | 4 | 6 | 3 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.83 (47) | Profile | |
$66,205 | $44,713 | $268 | 67.8% | 2 | 6 | 34 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (128) | Profile | |
$58,260 | $34,214 | $254 | 62.8% | 2 | 6 | 25 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (183) | Profile | |
$57,297 | $37,422 | $295 | 53.2% | 2 | 5 | 47 | 3 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.93 (105) | Profile |
Seasonality
Break-even
$3,148/mo
Avg profit / month
$611/mo
Best profit month
Jul $1,983
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.62%
Cap Rate
10.41%