6 Pearl St Livingston Manor, New York
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$45,464
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $364
- Occupancy
- 34%
$10k
$55k
$100k
$150k
$148,695 | $84,604 | $655 | 62.2% | 3 | 6 | 9 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (46) | Profile | |
$95,531 | $72,876 | $810 | 32.3% | 3 | 6 | 21 | 3 | 2 | $200 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.98 (48) | Profile | |
$78,705 | $21,433 | $1,132 | 19% | 3 | 8 | 36 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (1) | — | |
$71,535 | $56,653 | $486 | 40.4% | 3 | 6 | 32 | 3 | 2 | $170 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (66) | Profile | |
$64,634 | $19,836 | $853 | 20.8% | 2 | 6 | 40 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | — |
Seasonality
Break-even
$3,923/mo
Avg profit / month
-$452/mo
Best profit month
Aug $1,257
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.81%
Cap Rate
5.19%