184 Suffolk Ave Brentwood, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$30,045
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $171
- Occupancy
- 48%
$5k
$25k
$45k
$70k
$68,154 | $41,405 | $278 | 67.1% | 3 | 8 | 16 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.4 (25) | Profile | |
$62,984 | $43,635 | $393 | 43.9% | 3 | 8 | 40 | 3 | 2 | $35 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.58 (43) | Profile | |
$51,193 | $28,796 | $988 | 14.2% | 3 | 6 | 43 | 3 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (42) | Profile | |
$49,689 | $24,129 | $163 | 83.4% | 1 | 3 | 23 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ✅ | ⭐️ 4.93 (56) | Profile | |
$49,374 | $23,165 | $235 | 57.7% | 2 | 5 | 10 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (24) | Profile |
Seasonality
Break-even
$4,064/mo
Avg profit / month
-$1,665/mo
Best profit month
Jul -$82
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-18.58%
Cap Rate
1.98%