211 Whalers Dr Absecon, New Jersey
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$44,149
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $426
- Occupancy
- 28%
$10k
$65k
$120k
$180k
$176,661 | $113,424 | $1,647 | 29.4% | 3 | 6 | 9 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$153,130 | $81,222 | $816 | 51.4% | 3 | 8 | 32 | 4 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$101,957 | $54,418 | $642 | 43.5% | 3 | 8 | 85 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (5) | Profile | |
$65,418 | $32,861 | $427 | 42% | 3 | 8 | 86 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (12) | Profile | |
$64,618 | $36,493 | $450 | 39.3% | 3 | 8 | 38 | 4 | 1 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (175) | Profile |
Seasonality
Break-even
$3,929/mo
Avg profit / month
-$537/mo
Best profit month
Jul $6,210
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.81%
Cap Rate
4.92%