3 Davos Dr Vernon Township, New Jersey

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$42,082

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$40k

$70k

$105k


The Appalachian Rm 348: Deluxe 2BR/2BA Suite	$101,635	$37,649	$476	58.5%	2	6	62	4	2	$0	✅	✅	❌	Yes / No	❌	⭐️ 5 (1)	Profile
The Appalachian Rm 401: Premium 2BR/2BA Suite	$97,184	$54,290	$481	55.4%	2	6	71	3	2	$0	✅	✅	❌	Yes / No	❌	⭐️ 4.33 (3)	Profile
The Appalachian Rm 426: Premium 2BR/2BA Suite	$90,316	$46,526	$491	50.4%	2	8	64	3	2	$0	✅	✅	❌	Yes / No	❌	⭐️ 5 (1)	Profile
The Appalachian Rm 416: Premium 2BR/2BA Suite	$86,499	$39,254	$481	49.3%	2	8	67	3	2	$0	✅	✅	❌	Yes / No	❌	⭐️ 0 (0)	Profile
The Appalachian Rm 169: Deluxe 2BR/2BA Suite	$84,097	$41,158	$452	51%	2	6	75	4	2	$0	✅	✅	❌	Yes / No	❌	⭐️ 5 (2)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,327/mo

Avg profit / month

$3/mo

Best profit month

Jul $2,120

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.94%

Cap Rate

6.76%

Return on Investment

17.55%