13 Village Way Vernon Township, New Jersey
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$69,995
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $507
- Occupancy
- 38%
$10k
$60k
$110k
$165k
$163,290 | $100,415 | $680 | 65.8% | 4 | 10 | 39 | 7 | 2 | $258 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (83) | Profile | |
$139,654 | $99,115 | $1,084 | 35.3% | 3 | 8 | 47 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$133,356 | $67,108 | $586 | 62.3% | 3 | 6 | 16 | 4 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (67) | Profile | |
$125,367 | $63,446 | $1,272 | 27% | 5 | 14 | 40 | 5 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$113,914 | $92,160 | $1,051 | 29.7% | 5 | 14 | 57 | 7 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (72) | Profile |
Seasonality
Break-even
$4,265/mo
Avg profit / month
$1,020/mo
Best profit month
Aug $4,389
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.13%
Cap Rate
10.4%