379 1st St Jersey City, New Jersey
2 bed • 2 bath • 6 guests
Monthly Rent
$90,421
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $382
- Occupancy
- 65%
$15k
$65k
$120k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,972
Profit
Revenue
$90,421
Operating Expenses
$33,249
Operating Income
$57,172
Net Effective Rent
$43,200
Profit (Cash Flow)
$13,972
$19,012
Cash Investment
Renos & Furnishing
$18,912
Setup Costs
$100
Total
$19,012
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
73.49%
Payback Period Days
496