175 N Broadway South Amboy, New Jersey
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$38,119
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $224
- Occupancy
- 47%
$5k
$20k
$35k
$55k
$52,929 | $34,223 | $352 | 41.2% | 2 | 6 | 27 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (40) | Profile | |
$49,287 | $23,539 | $255 | 53% | 2 | 4 | 23 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$48,912 | $35,368 | $333 | 40.2% | 2 | 5 | 31 | 3 | 1 | $70 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.8 (428) | Profile | |
$48,527 | $27,667 | $329 | 40.4% | 2 | 4 | 62 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$47,553 | $27,675 | $182 | 71.6% | 2 | 4 | 13 | 2 | 1 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (88) | Profile |
Seasonality
Break-even
$4,090/mo
Avg profit / month
-$1,105/mo
Best profit month
Jun $653
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.35%
Cap Rate
3.43%