143 Glenmore Rd Eagle Bay, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$83,961
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $585
- Occupancy
- 39%
$20k
$70k
$125k
$180k
$178,251 | $52,747 | $848 | 57.6% | 4 | 8 | 79 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$153,086 | $75,951 | $1,773 | 23.7% | 4 | 14 | 135 | 7 | 4 | $300 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (46) | Profile | |
$104,640 | $49,466 | $907 | 31.6% | 4 | 12 | 33 | 7 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$100,535 | $39,132 | $709 | 38.9% | 4 | 8 | 41 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 0 (0) | Profile | |
$98,432 | $11,202 | $867 | 31.1% | 4 | 10 | 115 | 6 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile |
Seasonality
Break-even
$5,441/mo
Avg profit / month
$1,164/mo
Best profit month
Jul $7,452
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.29%
Cap Rate
9.6%