5732 Walker Rd Utica, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$37,575
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $231
- Occupancy
- 45%
$15k
$30k
$40k
$55k
$55,770 | $25,859 | $353 | 43.2% | 3 | 6 | 28 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.74 (19) | Profile | |
$54,521 | $34,133 | $367 | 40.7% | 3 | 6 | 43 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (37) | Profile | |
$47,395 | $20,719 | $262 | 49.5% | 3 | 5 | 21 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (18) | Profile | |
$39,086 | $21,806 | $178 | 60.1% | 3 | 5 | 71 | 3 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (82) | Profile | |
$37,812 | $24,789 | $208 | 49.9% | 3 | 7 | 2 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (16) | Profile |
Seasonality
Break-even
$3,719/mo
Avg profit / month
-$635/mo
Best profit month
Aug $2,716
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.71%
Cap Rate
4.43%