27 Magnolia Rd Stafford Township, New Jersey
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$51,674
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $367
- Occupancy
- 39%
$5k
$45k
$80k
$120k
$119,859 | $23,599 | $702 | 46.8% | 2 | 5 | 51 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (3) | — | |
$114,906 | $19,910 | $960 | 32.8% | 2 | 8 | 59 | 4 | 2 | $95 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.86 (21) | Profile | |
$106,901 | $54,455 | $378 | 77.6% | 2 | 6 | 34 | 2 | 1 | $125 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (67) | Profile | |
$96,325 | $41,142 | $444 | 59.5% | 2 | 7 | 96 | 5 | 1 | $195 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.68 (38) | Profile | |
$69,158 | $33,763 | $492 | 38.5% | 2 | 6 | 48 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (25) | Profile |
Seasonality
Break-even
$3,870/mo
Avg profit / month
$91/mo
Best profit month
Jul $7,698
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.14%
Cap Rate
7.08%