1027 Fenwood Dr Valley Stream, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$33,518
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $175
- Occupancy
- 52%
$5k
$25k
$40k
$60k
$59,423 | $28,482 | $214 | 76% | 1 | 2 | 8 | 1 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.93 (107) | Profile | |
$48,856 | $24,978 | $166 | 80.5% | 1 | 3 | 18 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.85 (74) | Profile | |
$44,956 | $22,279 | $188 | 65.7% | 1 | 4 | 15 | 1 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (35) | Profile | |
$44,530 | $18,248 | $314 | 38.9% | 1 | 4 | 14 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (2) | — | |
$41,934 | $30,932 | $228 | 50.4% | 1 | 3 | 19 | 2 | 1 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.88 (97) | Profile |
Seasonality
Break-even
$3,267/mo
Avg profit / month
-$650/mo
Best profit month
Jul $809
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.37%
Cap Rate
3.84%