551 Lake Shore Rd Westport, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$56,597
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $395
- Occupancy
- 39%
$0k
$40k
$85k
$130k
$126,907 | $64,898 | $528 | 65.9% | 3 | 6 | 22 | 4 | 2 | $225 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.81 (47) | Profile | |
$82,114 | $39,181 | $461 | 48.8% | 3 | 6 | 20 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — | |
$79,541 | $34,964 | $491 | 44.4% | 3 | 6 | 104 | 4 | 1 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (31) | Profile | |
$66,166 | $33,483 | $465 | 39% | 3 | 6 | 26 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (19) | Profile | |
$62,952 | $38,962 | $537 | 32.1% | 3 | 6 | 48 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (44) | Profile |
Seasonality
Break-even
$4,245/mo
Avg profit / month
$1,576/mo
Best profit month
Feb $8,682
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.48%
Cap Rate
12.86%