79 Foxberry Dr New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$33,420
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $206
- Occupancy
- 44%
$5k
$20k
$35k
$55k
$53,674 | $34,729 | $256 | 57.5% | 2 | 12 | 37 | 3 | 2 | $50 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.71 (70) | Profile | |
$51,693 | $35,101 | $444 | 31.9% | 2 | 8 | 10 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | — | |
$44,544 | $23,891 | $195 | 62.7% | 2 | 4 | 21 | 3 | 1 | $85 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (56) | Profile | |
$43,182 | $15,436 | $210 | 56.4% | 2 | 4 | 31 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.33 (12) | Profile | |
$42,928 | $33,307 | $319 | 36.9% | 2 | 5 | 26 | 2 | 1 | $120 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (102) | Profile |
Seasonality
Break-even
$2,832/mo
Avg profit / month
-$174/mo
Best profit month
Jul $1,630
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.27%
Cap Rate
5.64%