1013 Lakeside Dr W Vernon Township, New Jersey
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$64,665
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $396
- Occupancy
- 45%
$10k
$65k
$115k
$170k
$168,034 | $100,415 | $680 | 67.7% | 4 | 10 | 39 | 7 | 2 | $258 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (83) | Profile | |
$145,583 | $99,115 | $1,084 | 36.8% | 3 | 8 | 47 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$137,616 | $67,108 | $586 | 64.3% | 3 | 6 | 16 | 4 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (67) | Profile | |
$127,659 | $64,705 | $431 | 81.2% | 2 | 4 | 15 | 3 | 3 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile | |
$116,361 | $50,369 | $493 | 64.6% | 3 | 8 | 21 | 5 | 2 | $186 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.75 (51) | Profile |
Seasonality
Break-even
$4,509/mo
Avg profit / month
$283/mo
Best profit month
Aug $4,199
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.1%
Cap Rate
7.59%