14 Bonnybill Dr Centereach, New York
3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$78,297
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $475
- Occupancy
- 45%
$10k
$65k
$115k
$175k
$173,656 | $64,170 | $588 | 80.9% | 3 | 6 | 25 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (166) | Profile | |
$138,345 | $84,483 | $556 | 68.2% | 3 | 8 | 42 | 4 | 2 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.75 (110) | Profile | |
$132,729 | $90,531 | $699 | 52% | 3 | 8 | 58 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (84) | — | |
$126,617 | $77,422 | $717 | 48.4% | 3 | 6 | 42 | 3 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (36) | Profile | |
$113,354 | $84,875 | $517 | 60% | 3 | 9 | 43 | 4 | 2 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (224) | Profile |
Seasonality
Break-even
$5,452/mo
Avg profit / month
$938/mo
Best profit month
Jul $9,917
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.95%
Cap Rate
8.99%