3518 Bloomingdale Dr Hillsborough Township, New Jersey
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,666
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $341
- Occupancy
- 37%
$10k
$30k
$55k
$75k
$76,499 | $40,840 | $313 | 67% | 3 | 6 | 24 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.73 (41) | Profile | |
$54,169 | $39,296 | $301 | 49.3% | 3 | 6 | 36 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (36) | Profile | |
$53,925 | $22,923 | $268 | 55.2% | 3 | 7 | 17 | 4 | 1 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (205) | Profile | |
$51,774 | $38,929 | $447 | 31.7% | 3 | 5 | 26 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (69) | Profile | |
$51,606 | $25,569 | $280 | 50.4% | 3 | 5 | 49 | 3 | 2 | $125 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (197) | Profile |
Seasonality
Break-even
$4,149/mo
Avg profit / month
-$888/mo
Best profit month
Jun $1,153
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.47%
Cap Rate
4.07%