30 Abby Road Tinton Falls, New Jersey
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$83,999
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $607
- Occupancy
- 38%
$0k
$40k
$85k
$130k
$128,043 | $53,299 | $1,702 | 20.6% | 3 | 8 | 84 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$116,092 | $57,080 | $553 | 57.5% | 3 | 6 | 78 | 4 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (11) | Profile | |
$114,712 | $55,028 | $884 | 35.5% | 3 | 8 | 53 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (50) | Profile | |
$108,709 | $51,392 | $888 | 33.5% | 3 | 8 | 48 | 5 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$99,758 | $61,552 | $1,158 | 23.6% | 3 | 8 | 75 | 3 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (20) | — |
Seasonality
Break-even
$5,060/mo
Avg profit / month
$750/mo
Best profit month
Aug $11,716
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.82%
Cap Rate
8.72%