22 N Forecastle Dr Little Egg Harbor Township, New Jersey

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$40,606

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

$10k

$45k

$75k

$110k


Cozy Bungalow on lagoon-10 min boat ride to the bay!	$109,931	$52,799	$449	67%	3	6	22	3	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (21)	—
Luxury Vacation Home in Tuckerton	$106,868	$65,812	$629	46.5%	3	8	10	6	2	$300	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (16)	Profile
Lagoon life with private dock and firepit	$97,708	$48,344	$416	64.3%	3	6	19	7	2	$175	❌	❌	❌	Yes / Yes	❌	⭐️ 4.97 (32)	Profile
Mystic Island Bay Breeze Beautiful waterfront sunsets waiting	$93,546	$48,246	$409	62.6%	3	6	20	1	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (6)	—
Into the Mystic Escape	$83,559	$27,747	$367	62.4%	3	8	85	4	2	$155	❌	❌	✅	Yes / Yes	❌	⭐️ 4.83 (23)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$5,280/mo

Avg profit / month

$1,335/mo

Best profit month

Jul $14,036

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.38%

Cap Rate

10.22%

Return on Investment

32.69%