9 Willett Ln Essex, New York
1 bed • 1 bath • 3 guests
Purchase Price
Est. $NaN/mo
$23,839
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $202
- Occupancy
- 32%
$5k
$20k
$30k
$40k
$40,462 | $28,321 | $318 | 34.9% | 1 | 2 | 21 | 2 | 1 | $120 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (293) | Profile | |
$37,431 | $15,982 | $278 | 36.9% | 1 | 3 | 55 | 2 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.91 (23) | Profile | |
$36,068 | $27,591 | $290 | 34.1% | 1 | 5 | 47 | 4 | 1 | $95 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (72) | Profile | |
$35,747 | $17,862 | $199 | 49.3% | 1 | 3 | 19 | 2 | 1 | $69 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (413) | Profile | |
$35,286 | $26,765 | $279 | 34.7% | 1 | 5 | 48 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — |
Seasonality
Break-even
$3,427/mo
Avg profit / month
-$1,470/mo
Best profit month
Jul $310
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-21.44%
Cap Rate
1.31%