594 NY-340 Sparkill, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$114,154
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $606
- Occupancy
- 52%
$20k
$90k
$160k
$230k
$230,281 | $118,676 | $734 | 85.9% | 4 | 8 | 21 | 4 | 1 | $380 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (56) | Profile | |
$150,522 | $74,721 | $636 | 64.8% | 4 | 8 | 49 | 6 | 3 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (132) | Profile | |
$139,794 | $39,777 | $1,109 | 34.5% | 4 | 12 | 46 | 5 | 6 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (15) | — | |
$134,662 | $70,972 | $596 | 61.9% | 4 | 8 | 48 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (81) | Profile | |
$132,225 | $97,338 | $705 | 51.4% | 4 | 12 | 33 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (13) | — |
Seasonality
Break-even
$6,088/mo
Avg profit / month
$3,008/mo
Best profit month
Jul $8,960
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
31.37%
Cap Rate
13.96%