52 Church St Hudson, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$164,418
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,007
- Occupancy
- 45%
$10k
$95k
$180k
$270k
$269,599 | $120,116 | $1,593 | 46.4% | 5 | 10 | 34 | 6 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$266,868 | $119,306 | $2,002 | 36.5% | 5 | 11 | 67 | 6 | 4 | $600 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$237,538 | $166,738 | $2,195 | 29.6% | 5 | 14 | 92 | 8 | 3 | $400 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (98) | Profile | |
$232,569 | $156,377 | $926 | 68.8% | 5 | 11 | 56 | 5 | 4 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (50) | Profile | |
$216,520 | $97,024 | $745 | 79.7% | 5 | 13 | 20 | 9 | 4 | $275 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (85) | Profile |
Seasonality
Break-even
$6,817/mo
Avg profit / month
$5,500/mo
Best profit month
Aug $14,523
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
55.74%
Cap Rate
20.07%