1 Carteret Ave Carteret, New Jersey
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$38,774
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $230
- Occupancy
- 46%
$5k
$20k
$35k
$55k
$52,944 | $32,465 | $290 | 50.1% | 2 | 4 | 14 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (19) | Profile | |
$50,032 | $23,539 | $255 | 53.9% | 2 | 4 | 23 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$49,402 | $31,968 | $225 | 60.2% | 2 | 5 | 29 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.35 (16) | — | |
$49,317 | $27,667 | $329 | 41.1% | 2 | 4 | 62 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$43,092 | $30,789 | $201 | 58.9% | 2 | 7 | 54 | 4 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (192) | Profile |
Seasonality
Break-even
$4,013/mo
Avg profit / month
-$1,331/mo
Best profit month
Jun $249
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.3%
Cap Rate
2.74%