1407 Foxwood Village Calverton, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$85,226
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $890
- Occupancy
- 26%
$0k
$70k
$140k
$215k
$211,556 | $127,815 | $1,339 | 43.3% | 3 | 8 | 40 | 4 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (37) | Profile | |
$186,315 | $112,677 | $1,180 | 43.3% | 3 | 8 | 43 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (72) | — | |
$172,144 | $107,316 | $939 | 50.2% | 3 | 6 | 20 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | — | |
$165,935 | $104,049 | $941 | 48.3% | 3 | 6 | 22 | 5 | 3 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (18) | Profile | |
$127,810 | $100,413 | $1,028 | 34.1% | 3 | 6 | 54 | 5 | 2 | $225 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (96) | Profile |
Seasonality
Break-even
$4,177/mo
Avg profit / month
$397/mo
Best profit month
Jul $7,333
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.21%
Cap Rate
8.1%