6962 Cooper St New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,466
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $301
- Occupancy
- 45%
$15k
$65k
$110k
$165k
$162,004 | $79,514 | $719 | 61.8% | 3 | 7 | 11 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$105,532 | $66,041 | $564 | 51.3% | 3 | 10 | 78 | 5 | 2 | $103 | ❌ | ❌ | ❌ | No / No | ✅ | ⭐️ 4.97 (92) | Profile | |
$68,087 | $32,809 | $281 | 66.5% | 3 | 6 | 69 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$65,772 | $29,121 | $323 | 55.7% | 3 | 6 | 60 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$59,564 | $37,819 | $322 | 50.6% | 3 | 5 | 59 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (28) | Profile |
Seasonality
Break-even
$3,375/mo
Avg profit / month
$157/mo
Best profit month
Aug $3,996
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.79%
Cap Rate
7.5%