6 Edwin Ct East Rockaway, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$48,395
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $288
- Occupancy
- 46%
$15k
$35k
$50k
$70k
$68,928 | $46,951 | $396 | 47.7% | 2 | 6 | 76 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (116) | Profile | |
$61,814 | $48,381 | $398 | 42.5% | 2 | 5 | 26 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (20) | — | |
$56,699 | $27,824 | $191 | 81.5% | 2 | 3 | 45 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (76) | Profile | |
$54,217 | $34,376 | $561 | 26.5% | 1 | 4 | 14 | 4 | 1 | $50 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (62) | Profile | |
$53,550 | $30,173 | $261 | 56.2% | 1 | 2 | 34 | 1 | 1 | $85 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (25) | Profile |
Seasonality
Break-even
$3,702/mo
Avg profit / month
$46/mo
Best profit month
Jul $2,136
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.6%
Cap Rate
6.93%