114 W Edgewater Ave Pleasantville, New Jersey
2 bed • 1 bath • 7 guests
Purchase Price
Est. $NaN/mo
$48,187
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $308
- Occupancy
- 43%
$10k
$2k
$3k
$5k
$5,288,315 | $1,510,739 | $23,304 | 62.2% | 2 | 5 | 35 | 4 | 1 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (56) | Profile | |
$78,616 | $37,673 | $421 | 51.1% | 2 | 7 | 58 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.71 (17) | Profile | |
$71,884 | $38,402 | $382 | 51.5% | 2 | 7 | 70 | 4 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.86 (22) | Profile | |
$70,192 | $38,457 | $411 | 46.8% | 2 | 4 | 68 | 2 | 1 | $65 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$65,861 | $19,377 | $300 | 60% | 2 | 5 | 47 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (5) | — |
Seasonality
Break-even
$3,912/mo
Avg profit / month
-$593/mo
Best profit month
Aug $5,591
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.74%
Cap Rate
4.73%