1131 Lakeside Dr E Vernon Township, New Jersey

2 bed • 1 bath • 5 guests

Purchase Price

Est. $NaN/mo

$54,682

Median of 25 comps selected by Adam, creator of this analysis.

$20k

$55k

$90k

$125k


Peaceful&Private Lakefront Oasis	$126,404	$64,705	$431	80.4%	2	4	15	3	3	$150	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (29)	Profile
The Appalachian Rm 348: Deluxe 2BR/2BA Suite	$101,996	$37,649	$476	58.7%	2	6	62	4	2	$0	✅	✅	❌	Yes / No	❌	⭐️ 5 (1)	Profile
Private Island + Lakefront Home	$99,186	$55,022	$943	28.8%	2	5	81	3	2	$0	❌	❌	✅	Yes / No	❌	⭐️ 2.5 (0)	—
The Appalachian Rm 401: Premium 2BR/2BA Suite	$97,503	$54,290	$481	55.5%	2	6	71	3	2	$0	✅	✅	❌	Yes / No	❌	⭐️ 4.33 (3)	Profile
The Appalachian Rm 426: Premium 2BR/2BA Suite	$90,643	$46,526	$491	50.6%	2	8	64	3	2	$0	✅	✅	❌	Yes / No	❌	⭐️ 5 (1)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,375/mo

Avg profit / month

-$154/mo

Best profit month

Jul $2,528

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.33%

Cap Rate

6.28%

Return on Investment

15.87%