5 William St Amsterdam, New York
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$47,227
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $291
- Occupancy
- 45%
$0k
$40k
$75k
$115k
$115,799 | $36,144 | $523 | 60.6% | 3 | 10 | 44 | 7 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.5 (2) | Profile | |
$80,592 | $37,450 | $508 | 43.5% | 2 | 6 | 48 | 3 | 1 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (104) | Profile | |
$62,918 | $29,410 | $579 | 29.8% | 3 | 6 | 101 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$59,387 | $43,633 | $392 | 41.5% | 1 | 2 | 27 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (9) | — | |
$58,393 | $16,753 | $258 | 62.1% | 2 | 6 | 73 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (26) | Profile |
Seasonality
Break-even
$3,638/mo
Avg profit / month
-$183/mo
Best profit month
Aug $5,834
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.26%
Cap Rate
6.01%