10 Seagull Ln Howell Township, New Jersey
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$77,905
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $563
- Occupancy
- 38%
$0k
$45k
$90k
$135k
$135,247 | $53,299 | $1,702 | 21.8% | 3 | 8 | 84 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$104,768 | $61,552 | $1,158 | 24.8% | 3 | 8 | 75 | 3 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (20) | — | |
$101,643 | $42,456 | $569 | 48.9% | 3 | 6 | 96 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$98,120 | $40,853 | $630 | 42.7% | 3 | 6 | 93 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$95,599 | $34,151 | $502 | 52.1% | 3 | 6 | 67 | 4 | 1 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (3) | Profile |
Seasonality
Break-even
$5,004/mo
Avg profit / month
$2,612/mo
Best profit month
Aug $16,988
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
36.56%
Cap Rate
15.24%