203 Ocala Rd Vernon Township, New Jersey
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$63,384
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $405
- Occupancy
- 43%
$10k
$55k
$95k
$145k
$143,087 | $99,115 | $1,084 | 36.2% | 3 | 8 | 47 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$135,822 | $67,108 | $586 | 63.5% | 3 | 6 | 16 | 4 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (67) | Profile | |
$114,602 | $50,369 | $493 | 63.7% | 3 | 8 | 21 | 5 | 2 | $186 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.75 (51) | Profile | |
$97,218 | $71,218 | $735 | 36.2% | 3 | 8 | 47 | 4 | 2 | $197 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (196) | Profile | |
$92,712 | $67,178 | $696 | 36.5% | 3 | 6 | 33 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$4,521/mo
Avg profit / month
$322/mo
Best profit month
Aug $4,279
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.6%
Cap Rate
7.71%