13 MacArthur Dr Edison, New Jersey
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$49,970
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $283
- Occupancy
- 48%
$0k
$25k
$50k
$80k
$77,013 | $50,718 | $368 | 57.3% | 3 | 6 | 41 | 3 | 1 | $99 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (72) | Profile | |
$74,397 | $35,043 | $250 | 81.5% | 3 | 5 | 8 | 3 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (5) | Profile | |
$61,182 | $39,962 | $345 | 48.6% | 3 | 6 | 24 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.58 (12) | Profile | |
$61,121 | $36,233 | $310 | 54% | 3 | 8 | 57 | 5 | 2 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (261) | Profile | |
$59,850 | $41,683 | $254 | 64.5% | 3 | 6 | 24 | 4 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.73 (30) | Profile |
Seasonality
Break-even
$4,250/mo
Avg profit / month
-$560/mo
Best profit month
Jun $1,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.39%
Cap Rate
5.06%