133 West 14th Street, #1, New York, NY 10011
Beds
3 bedroomsBaths
2.5 bathroomsSq. Feet
2,200 sq. feetBuilt
Built: 1920
Price
$2,895,000
Cap Rate
3.3%
Revenue Potential
$0
Home Inputs
Purchase Price
This is the Seller's advertised pice. Rove's policy is to not represent buyers on Partner Listing below 90% of the Advertised price.
Down Payment
The down payment is the cash portion of the property price at the time of purchase. The down payment is used to calculate return metrics.
$579,000
Weeks of Use
This is how many weeks you as the owner want to use the property.
4 weeks
Hold Period
This is the amount of time between buying and selling the home.
10 years
Appreciation
This is the home price appreciation forecast.
3.5%
Reset to default
Rove Automated Inputs
Rove Verified ADR
This is the average daily rent for the property when listed. It is an estimate based on Rove's comparable properties in the market and available data. It is not a prediction or guaranty of future rental income.
$641
Occupancy
Occupancy is an estimate based on Rove's comparable properties in the market and available data. It is not a prediction or guaranty of future rental income.
70%
Annual Income
Gross annual income estimate based on Rove's comparable properties in the market and available data. It is not a prediction or guaranty of future rental income.
$151,211.90
Annual Financial Summary
show
Outputs
Return on Investment
Total Return is your cash profit calculated as the sum of your estimated (i) annual net operating cash flows over the hold period, plus (ii) property net sale proceeds minus your initial investment and outstanding loan balance.
4.6x
Annualized Return
Annualized Return is a measure of annualized net return on an equity investment. It equals the discount rate at which the sum of the present value of all cash flows is zero. Calculation is based on actual and budgeted values.
15.3%
Cap Rate
Cap rate is the percentage return calculated by dividing net operating income in Year 1 by the property purchase price.
2.0%
Carrying Cost
First year net carrying cost flow is the estimated dollar amount received after payment for property taxes, property management, repairs and maintenance, capital expenditures, and loan payments.
$89,293.88