8019 Smith St Remsen, New York
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$43,492
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $325
- Occupancy
- 37%
$15k
$45k
$80k
$115k
$114,002 | $88,899 | $847 | 36.9% | 3 | 8 | 30 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (45) | — | |
$63,767 | $43,250 | $464 | 37.7% | 3 | 8 | 79 | 6 | 2 | $149 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (33) | Profile | |
$63,372 | $42,367 | $651 | 26.7% | 3 | 8 | 52 | 6 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (25) | Profile | |
$51,009 | $34,133 | $367 | 38.1% | 3 | 6 | 43 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (37) | Profile | |
$48,274 | $24,408 | $327 | 40.4% | 3 | 8 | 39 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (33) | Profile |
Seasonality
Break-even
$3,363/mo
Avg profit / month
$142/mo
Best profit month
Aug $3,950
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.52%
Cap Rate
7.42%