24 Seacliff Avenue Miller Place, NY, 11764
2 bed • 2 bath • 2 guests
Est. $2,806/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
-$9,208
Annual Profit
5.2%
Cap Rate
-6.5%
Cash on Cash
$50,499
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 68% occupancy.Projected nightly rate is $223/night at 62% occupancy.
Top 53% of comparables
Top 33% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$50,953
Avg annual revenue
62%
Avg occupancy rate
$223
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
-$9,208
Profit
Revenue
$50,499
Operating Expenses
$20,245
Operating Income
$30,254
Mortgage & Taxes
$39,462
Profit (Cash Flow)
-$9,208
$141,050
Cash Investment
Down Payment
$117,000
Renos & Furnishing
$6,500
Closing Costs
$17,550
Total
$141,050
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.52%
Cap Rate
5.17%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$27,765
Deductible property tax
$5,791
Your total deduction
$68,060
Your adjusted annual income
$150,000 - $68,060 = $81,940
Taxes on $81,940 (30%)
$24,582
Your old tax bill
$45,000
Your new tax bill
$24,582
Estimated tax savings
$20,418
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
10,019 sqft
Year built:
1960
Size:
1,180 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Oil
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 10,019 sqft
- Building area: 1,180 sqft
- Garage: No
- Heating: Forced air, oil
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: Water
- Parking: -
- Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer
- Price per square foot: $495
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0200011000200018000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $2,725
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: North Country Road School with 5/10 star rating
- High School: Miller Place High School with 8/10 star rating