1 Central Ave Lakewood, New Jersey
2 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$56,357
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $419
- Occupancy
- 37%
$5k
$65k
$120k
$185k
$181,938 | $80,866 | $730 | 68.3% | 2 | 4 | 7 | 2 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.89 (9) | Profile | |
$94,222 | $46,464 | $483 | 53.4% | 2 | 4 | 38 | 2 | 1 | $140 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (31) | Profile | |
$81,474 | $45,918 | $919 | 24.3% | 2 | 6 | 54 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.65 (31) | Profile | |
$78,616 | $36,925 | $344 | 62.7% | 2 | 4 | 58 | 2 | 1 | $60 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (453) | Profile | |
$70,218 | $39,494 | $536 | 35.9% | 2 | 4 | 94 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (68) | Profile |
Seasonality
Break-even
$4,460/mo
Avg profit / month
$124/mo
Best profit month
Jul $8,926
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.19%
Cap Rate
7.11%