6151 Clinton Street Rd Bergen, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$53,087
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $290
- Occupancy
- 50%
$15k
$40k
$70k
$100k
$99,612 | $62,333 | $621 | 44% | 4 | 16 | 73 | 8 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (39) | Profile | |
$97,977 | $50,057 | $375 | 71.5% | 2 | 6 | 36 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (99) | Profile | |
$82,411 | $40,449 | $476 | 47.4% | 3 | 6 | 35 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$75,009 | $39,690 | $416 | 49.4% | 4 | 8 | 119 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (55) | Profile | |
$57,700 | $21,545 | $238 | 66.4% | 4 | 7 | 100 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (63) | Profile |
Seasonality
Break-even
$3,737/mo
Avg profit / month
$377/mo
Best profit month
Aug $3,043
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.98%
Cap Rate
8.3%