171 M.L.K. Drive Jersey City, New Jersey
1 bed • 1 bath • 3 guests
Monthly Rent
$42,520
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $206
- Occupancy
- 57%
$5k
$25k
$45k
$70k
$68,677 | $29,852 | $321 | 58.5% | 1 | 4 | 31 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$65,295 | $30,427 | $210 | 85.1% | 1 | 4 | 36 | 1 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (220) | Profile | |
$60,297 | $39,800 | $201 | 82.2% | 1 | 4 | 33 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.81 (88) | Profile | |
$59,941 | $26,334 | $244 | 67.2% | 1 | 4 | 13 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (19) | Profile | |
$56,747 | $25,523 | $314 | 49.5% | 1 | 4 | 21 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (29) | Profile |
Seasonality
Break-even
$3,433/mo
Avg profit / month
$111/mo
Best profit month
Jun $1,633
$1,328
Profit
Revenue
$42,520
Operating Expenses
$21,992
Operating Income
$20,528
Net Effective Rent
$19,200
Profit (Cash Flow)
$1,328
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
30.52%
Payback Period Days
1195