4821 Wilshire Ln Oakdale, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$37,480
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $205
- Occupancy
- 50%
$10k
$35k
$65k
$100k
$97,050 | $31,293 | $496 | 53.6% | 1 | 4 | 37 | 2 | 1 | $125 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (132) | Profile | |
$87,694 | $34,748 | $304 | 79.1% | 1 | 4 | 32 | 3 | 1 | $59 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (89) | Profile | |
$64,187 | $32,266 | $505 | 34.9% | 1 | 4 | 66 | 2 | 1 | $195 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (203) | Profile | |
$54,696 | $21,590 | $562 | 26.7% | 1 | 3 | 29 | 1 | 0 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 1.85 (10) | — | |
$45,391 | $26,950 | $190 | 65.6% | 1 | 4 | 19 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (25) | Profile |
Seasonality
Break-even
$3,739/mo
Avg profit / month
-$740/mo
Best profit month
Jul $932
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.54%
Cap Rate
4.11%