241 Leipzig Ave Egg Harbor City, New Jersey
4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$53,045
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $413
- Occupancy
- 35%
$5k
$55k
$105k
$155k
$154,972 | $81,222 | $816 | 52% | 3 | 8 | 32 | 4 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$144,969 | $73,152 | $692 | 57.4% | 3 | 8 | 29 | 5 | 3 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$123,754 | $66,971 | $544 | 62.3% | 4 | 10 | 25 | 9 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (33) | Profile | |
$102,351 | $75,036 | $723 | 38.8% | 5 | 16 | 38 | 12 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (8) | Profile | |
$84,074 | $61,784 | $453 | 50.9% | 3 | 8 | 52 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (113) | Profile |
Seasonality
Break-even
$4,094/mo
Avg profit / month
-$1/mo
Best profit month
Jul $6,825
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.59%
Cap Rate
6.74%