244 Armstrong St South Amboy, New Jersey
5 bed • 1 bath • 12 guests
Purchase Price
Est. $NaN/mo
$93,104
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $567
- Occupancy
- 45%
$15k
$65k
$115k
$170k
$168,860 | $72,288 | $1,409 | 32.8% | 6 | 12 | 55 | 6 | 7 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$124,944 | $51,935 | $426 | 80.4% | 6 | 14 | 47 | 9 | 5 | $250 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.84 (197) | Profile | |
$120,484 | $84,579 | $883 | 37.4% | 6 | 16 | 33 | 14 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (115) | Profile | |
$116,253 | $50,912 | $712 | 44.7% | 5 | 11 | 39 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.91 (22) | Profile | |
$111,226 | $54,412 | $598 | 50.9% | 6 | 16 | 21 | 8 | 2 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (32) | Profile |
Seasonality
Break-even
$5,164/mo
Avg profit / month
$2,875/mo
Best profit month
Jul $8,787
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
37.53%
Cap Rate
15.82%