12 Champlain Ave Westport, New York
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$26,300
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $190
- Occupancy
- 38%
$5k
$20k
$35k
$50k
$49,858 | $30,286 | $249 | 54.9% | 1 | 2 | 62 | 1 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (203) | — | |
$47,155 | $21,114 | $230 | 56.3% | 1 | 2 | 48 | 1 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.94 (265) | Profile | |
$39,139 | $15,982 | $278 | 38.6% | 1 | 3 | 55 | 2 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.91 (23) | Profile | |
$38,232 | $14,342 | $266 | 39.4% | 1 | 6 | 72 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (76) | — | |
$36,622 | $17,862 | $199 | 50.5% | 1 | 3 | 19 | 2 | 1 | $69 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (413) | Profile |
Seasonality
Break-even
$3,456/mo
Avg profit / month
-$1,375/mo
Best profit month
Jul $517
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-19.94%
Cap Rate
1.66%