200 Merrick Rd Amityville, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$38,842
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $216
- Occupancy
- 49%
$5k
$35k
$65k
$100k
$97,572 | $66,771 | $603 | 44.3% | 2 | 6 | 44 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$81,262 | $53,393 | $340 | 65.6% | 2 | 6 | 50 | 3 | 1 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (293) | Profile | |
$60,880 | $4,961 | $606 | 27.5% | 1 | 4 | 19 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (4) | Profile | |
$59,335 | $42,398 | $278 | 58.4% | 2 | 4 | 46 | 2 | 1 | $140 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.86 (64) | Profile | |
$48,804 | $34,461 | $252 | 53% | 2 | 4 | 39 | 2 | 1 | $80 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (168) | Profile |
Seasonality
Break-even
$3,613/mo
Avg profit / month
-$625/mo
Best profit month
Jul $1,085
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.38%
Cap Rate
4.36%