503 North St Arcade, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$34,479
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $262
- Occupancy
- 36%
$15k
$30k
$50k
$70k
$67,899 | $29,711 | $233 | 79.7% | 3 | 6 | 32 | 3 | 2 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (110) | Profile | |
$48,181 | $22,209 | $216 | 61.1% | 3 | 6 | 39 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (86) | Profile | |
$47,134 | $33,409 | $890 | 14.5% | 3 | 12 | 59 | 8 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (58) | Profile | |
$40,583 | $20,807 | $190 | 58.4% | 2 | 5 | 32 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (193) | Profile | |
$35,546 | $21,883 | $225 | 43.3% | 2 | 6 | 63 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (23) | — |
Seasonality
Break-even
$4,196/mo
Avg profit / month
-$1,714/mo
Best profit month
Feb $417
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.93%
Cap Rate
2.07%