Burnwood, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$21,128
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $156
- Occupancy
- 37%
$5k
$25k
$45k
$65k
$65,531 | $29,337 | $223 | 80.5% | 1 | 3 | 22 | 1 | 1 | $120 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.98 (40) | Profile | |
$62,493 | $21,516 | $291 | 58.9% | 1 | 4 | 37 | 1 | 1 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (247) | Profile | |
$52,815 | $41,966 | $337 | 42.9% | 1 | 2 | 59 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (76) | Profile | |
$46,175 | $28,656 | $384 | 32.9% | 1 | 3 | 27 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (31) | Profile | |
$42,636 | $33,881 | $279 | 41.8% | 1 | 4 | 32 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (93) | Profile |
Seasonality
Break-even
$3,371/mo
Avg profit / month
-$1,652/mo
Best profit month
Aug -$919
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-24.3%
Cap Rate
0.64%