117 E Crestview Ave Galloway, New Jersey
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,338
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $383
- Occupancy
- 30%
$5k
$55k
$100k
$155k
$153,096 | $81,222 | $816 | 51.4% | 3 | 8 | 32 | 4 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$88,821 | $73,018 | $802 | 30.4% | 3 | 9 | 33 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (54) | Profile | |
$82,866 | $47,313 | $645 | 35.2% | 3 | 8 | 14 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (1) | — | |
$77,124 | $62,500 | $628 | 33.6% | 3 | 8 | 16 | 3 | 3 | $240 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.87 (103) | Profile | |
$65,399 | $32,861 | $427 | 42% | 3 | 8 | 86 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (12) | Profile |
Seasonality
Break-even
$4,595/mo
Avg profit / month
$2,716/mo
Best profit month
Jul $17,258
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
44.41%
Cap Rate
17.29%