27 Oak Knl Dr Matawan, New Jersey
2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$39,357
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $240
- Occupancy
- 45%
$10k
$30k
$55k
$80k
$80,352 | $32,362 | $342 | 64.4% | 2 | 6 | 38 | 3 | 1 | $120 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (80) | Profile | |
$53,299 | $34,223 | $352 | 41.5% | 2 | 6 | 27 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (40) | Profile | |
$49,238 | $35,368 | $333 | 40.5% | 2 | 5 | 31 | 3 | 1 | $70 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.8 (428) | Profile | |
$45,525 | $30,469 | $194 | 64.3% | 2 | 4 | 36 | 2 | 1 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (72) | Profile | |
$41,866 | $30,209 | $220 | 52% | 2 | 4 | 30 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (24) | Profile |
Seasonality
Break-even
$4,098/mo
Avg profit / month
-$1,056/mo
Best profit month
Jun $735
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.81%
Cap Rate
3.56%