10401 Bayshore Dr Henderson Harbor, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$47,097
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 51%
$15k
$40k
$65k
$95k
$91,568 | $65,285 | $491 | 51.1% | 2 | 4 | 39 | 2 | 1 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (181) | Profile | |
$69,145 | $16,020 | $416 | 45.6% | 2 | 6 | 50 | 2 | 1 | $200 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (12) | Profile | |
$53,987 | $24,542 | $236 | 62.8% | 2 | 4 | 47 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (31) | Profile | |
$50,954 | $17,736 | $318 | 43.9% | 2 | 4 | 85 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$49,597 | $26,933 | $292 | 46.5% | 2 | 6 | 70 | 3 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (63) | Profile |
Seasonality
Break-even
$4,549/mo
Avg profit / month
-$784/mo
Best profit month
Jul $5,199
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.35%
Cap Rate
4.65%