241 Terry Rd Smithtown, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$31,698
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $162
- Occupancy
- 54%
$5k
$35k
$65k
$100k
$100,698 | $22,589 | $563 | 49% | 1 | 2 | 19 | 1 | 1 | $140 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (45) | Profile | |
$51,866 | $27,365 | $170 | 83.4% | 1 | 2 | 32 | 1 | 1 | $65 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (108) | Profile | |
$49,949 | $24,129 | $163 | 83.8% | 1 | 3 | 23 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ✅ | ⭐️ 4.93 (56) | Profile | |
$45,383 | $26,950 | $190 | 65.6% | 1 | 4 | 19 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (25) | Profile | |
$42,647 | $31,229 | $255 | 45.8% | 1 | 2 | 36 | 1 | 1 | $20 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.9 (90) | Profile |
Seasonality
Break-even
$3,692/mo
Avg profit / month
-$1,085/mo
Best profit month
Jul $369
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.44%
Cap Rate
2.97%