property-location

17 Sweetwater Dr Little Egg Harbor Township, New Jersey

3 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

$39,716

Annual Revenue

Median of 21 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$317
Occupancy
34%

$10k

$40k

$70k

$105k

Cozy Bungalow on lagoon-10 min boat ride to the bay!
$105,293
$52,799
$449
64.2%
362231$0❌❌❌Yes / Yes❌⭐️ 2.5 (21)

—

Luxury Vacation Home in Tuckerton
$101,821
$65,812
$629
44.3%
381062$300❌❌✅Yes / Yes❌⭐️ 5 (16)Profile
Lagoon life with private dock and firepit
$93,592
$48,344
$416
61.6%
361972$175❌❌❌Yes / Yes❌⭐️ 4.97 (32)Profile
Mystic Island Bay Breeze Beautiful waterfront sunsets waiting
$89,714
$48,246
$409
60.1%
362012$0❌❌✅Yes / Yes❌⭐️ 2.5 (6)

—

Into the Mystic Escape
$79,929
$27,747
$367
59.6%
388542$155❌❌✅Yes / Yes❌⭐️ 4.83 (23)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,933/mo

Avg profit / month

$2,715/mo

Best profit month

Aug $17,149

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

39.08%

Cap Rate

15.92%

Profit (Cummulative)

$32,579

$3,488

$8,750

$10,650

$2,753

Total Gain

$49,470

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.