22 Pine Dr Millstone Township, New Jersey
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$58,378
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $367
- Occupancy
- 44%
$5k
$50k
$95k
$140k
$140,297 | $73,962 | $932 | 41.2% | 3 | 8 | 28 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (10) | Profile | |
$89,875 | $65,662 | $499 | 49.3% | 4 | 10 | 42 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (20) | — | |
$76,840 | $42,621 | $406 | 51.8% | 3 | 7 | 68 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.78 (59) | Profile | |
$70,181 | $49,936 | $371 | 51.9% | 3 | 6 | 57 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (110) | Profile | |
$60,235 | $45,833 | $449 | 36.8% | 3 | 6 | 30 | 5 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (128) | Profile |
Seasonality
Break-even
$4,400/mo
Avg profit / month
$263/mo
Best profit month
Jul $3,151
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.98%
Cap Rate
7.56%