7 South St Panama, New York
3 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$37,183
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $291
- Occupancy
- 35%
$10k
$40k
$75k
$110k
$107,856 | $37,497 | $626 | 47.2% | 3 | 8 | 118 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (18) | Profile | |
$92,708 | $25,944 | $520 | 48.9% | 3 | 12 | 82 | 8 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (20) | Profile | |
$76,747 | $42,097 | $351 | 59.8% | 3 | 8 | 11 | 7 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (45) | Profile | |
$61,431 | $25,227 | $380 | 44.3% | 3 | 6 | 88 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$55,217 | $27,426 | $218 | 69.4% | 3 | 8 | 38 | 5 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (42) | Profile |
Seasonality
Break-even
$3,400/mo
Avg profit / month
-$478/mo
Best profit month
Jul $3,182
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.39%
Cap Rate
4.69%