150 Cambridge Dr Port Jefferson Station, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$38,311
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $253
- Occupancy
- 41%
$5k
$40k
$75k
$115k
$112,072 | $48,224 | $928 | 33.1% | 2 | 4 | 31 | 2 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.56 (18) | Profile | |
$85,392 | $37,289 | $347 | 67.5% | 2 | 4 | 18 | 3 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.75 (61) | Profile | |
$83,408 | $46,809 | $725 | 31.5% | 2 | 7 | 15 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 1.85 (3) | — | |
$61,553 | $46,240 | $258 | 65.3% | 2 | 6 | 31 | 3 | 1 | $70 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.8 (554) | Profile | |
$47,527 | $34,868 | $289 | 45% | 2 | 4 | 18 | 2 | 1 | $30 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (220) | Profile |
Seasonality
Break-even
$3,981/mo
Avg profit / month
-$862/mo
Best profit month
Jul $3,130
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.96%
Cap Rate
3.98%