7 Pawling Ave Troy, New York
3 bed • 1 bath • 3 guests
Purchase Price
Est. $NaN/mo
$37,641
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $217
- Occupancy
- 48%
$5k
$30k
$60k
$85k
$84,753 | $50,447 | $335 | 69.2% | 4 | 10 | 53 | 5 | 3 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (78) | Profile | |
$61,105 | $28,556 | $567 | 29.5% | 3 | 6 | 29 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$56,843 | $38,979 | $401 | 38.8% | 3 | 7 | 26 | 4 | 3 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (106) | Profile | |
$50,963 | $35,391 | $298 | 46.9% | 4 | 8 | 51 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.98 (84) | Profile | |
$49,131 | $34,503 | $421 | 32% | 4 | 8 | 66 | 4 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (74) | Profile |
Seasonality
Break-even
$3,532/mo
Avg profit / month
-$527/mo
Best profit month
Jul $1,640
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.78%
Cap Rate
4.63%