1760 John F. Kennedy Blvd Union City, New Jersey

2 bed • 1 bath • 6 guests

Monthly Rent

$62,988

Median of 25 comps selected by Morgan, creator of this analysis.

$5k

$35k

$70k

$105k


Secret Escape 20 Min from NYC N 1	$104,335	$70,995	$416	68.6%	2	8	40	4	2	$170	❌	❌	✅	Yes / Yes	❌	⭐️ 4.71 (55)	Profile
Stunning NYC Rooftop Views \| 2BR 2BA	$92,163	$64,042	$419	60.3%	2	11	15	6	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.94 (34)	Profile
Luxury stay ~20 min from Manhattan/ Newark Airport	$85,092	$55,595	$495	47.1%	2	7	31	3	1	$147	❌	❌	✅	Yes / Yes	❌	⭐️ 4.9 (70)	Profile
Stylish 2Beds 2Baths breathtaking rooftop view.	$80,886	$56,200	$354	62.6%	2	6	45	3	2	$160	❌	❌	✅	No / No	❌	⭐️ 4.69 (104)	Profile
2 Bedroom with Washer Dryer / Stair Free / NYC&EWR / 6ppl	$77,559	$56,685	$471	45.1%	2	6	7	3	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.7 (13)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,934/mo

Avg profit / month

$1,315/mo

Best profit month

Jun $4,157

Revenue

$62,988

Operating Expenses

$26,802

Operating Income

$36,186

Net Effective Rent

$20,400

Profit (Cash Flow)

$15,786

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Revenue Appreciation

Cash on Cash Return

248.59%

Payback Period Days

146