2 Hidden Valley Dr Vernon Township, New Jersey
5 bed • 1 bath • 14 guests
Purchase Price
Est. $NaN/mo
$94,874
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $812
- Occupancy
- 32%
$5k
$65k
$120k
$180k
$178,760 | $127,308 | $1,857 | 26.4% | 5 | 16 | 90 | 16 | 4 | $450 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (132) | Profile | |
$170,211 | $62,436 | $1,786 | 26.1% | 5 | 16 | 34 | 9 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (17) | Profile | |
$165,126 | $126,362 | $1,264 | 35.8% | 6 | 16 | 80 | 7 | 6 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.45 (36) | — | |
$164,002 | $100,415 | $680 | 66.1% | 4 | 10 | 39 | 7 | 2 | $258 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (83) | Profile | |
$147,256 | $108,252 | $1,791 | 22.5% | 6 | 16 | 66 | 0 | 6 | $0 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4 (0) | — |
Seasonality
Break-even
$5,109/mo
Avg profit / month
$2,236/mo
Best profit month
Aug $6,917
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
28.33%
Cap Rate
13.46%