331 Downey Rd Brooktondale, New York
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$38,101
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $230
- Occupancy
- 45%
$10k
$50k
$90k
$135k
$131,991 | $58,518 | $472 | 76.6% | 2 | 4 | 5 | 2 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (23) | Profile | |
$76,987 | $58,425 | $430 | 49.1% | 2 | 5 | 24 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (27) | — | |
$74,061 | $56,405 | $423 | 47.9% | 2 | 5 | 24 | 3 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (234) | Profile | |
$73,283 | $31,336 | $289 | 69.4% | 2 | 5 | 72 | 3 | 1 | $50 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (119) | Profile | |
$69,491 | $40,698 | $568 | 33.5% | 2 | 4 | 42 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (240) | Profile |
Seasonality
Break-even
$4,323/mo
Avg profit / month
-$1,279/mo
Best profit month
Aug $2,050
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.25%
Cap Rate
3.25%