1200 John F. Kennedy Blvd Bayonne, New Jersey

1 bed • 1 bath • 3 guests

Monthly Rent

$40,477

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

$15k

$45k

$75k

$110k


Cozy Stylish retreat - NYC & NWK w/free parking	$110,062	$79,463	$525	57.4%	1	3	14	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (72)	—
Z\|Free Parking+Spacious 1BR BoHo	$80,084	$35,775	$316	69.5%	1	4	23	2	1	$100	❌	❌	❌	Yes / Yes	❌	⭐️ 4.97 (59)	Profile
Cozy Stylish retreat - NYC & NWK w free parking	$55,108	$29,410	$337	44.8%	1	2	36	0	1	$0	❌	❌	❌	Yes / No	❌	⭐️ 0 (3)	—
Luxury 1 bed 20 mins from NY	$52,966	$31,457	$247	58.8%	1	3	43	1	1	$0	❌	❌	❌	Yes / No	❌	⭐️ 4.79 (28)	Profile
Warm & Cozy Escape - NYC & NWK w/free parking	$51,351	$35,471	$217	64.7%	1	3	6	2	1	$0	❌	❌	✅	No / No	❌	⭐️ 4.95 (66)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,488/mo

Avg profit / month

-$115/mo

Best profit month

Jun $1,335

Revenue

$40,477

Operating Expenses

$21,512

Operating Income

$18,965

Net Effective Rent

$20,340

Profit (Cash Flow)

-$1,375

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Revenue Appreciation

Cash on Cash Return

-31.61%

Payback Period Days