134 Birch Rd Vernon Township, New Jersey
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$65,559
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $406
- Occupancy
- 44%
$10k
$55k
$100k
$145k
$145,558 | $99,115 | $1,084 | 36.8% | 3 | 8 | 47 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$137,599 | $67,108 | $586 | 64.3% | 3 | 6 | 16 | 4 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (67) | Profile | |
$116,343 | $50,369 | $493 | 64.6% | 3 | 8 | 21 | 5 | 2 | $186 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.75 (51) | Profile | |
$98,879 | $71,218 | $735 | 36.8% | 3 | 8 | 47 | 4 | 2 | $197 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (196) | Profile | |
$94,171 | $67,178 | $696 | 37.1% | 3 | 6 | 33 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$4,410/mo
Avg profit / month
$1,375/mo
Best profit month
Aug $6,103
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.5%
Cap Rate
11.6%