394 Rittenhouse Ct North Brunswick Township, New Jersey
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$40,120
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $209
- Occupancy
- 53%
$5k
$20k
$35k
$55k
$53,496 | $27,613 | $237 | 61.9% | 2 | 4 | 48 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (4) | Profile | |
$48,642 | $27,675 | $182 | 73.3% | 2 | 4 | 13 | 2 | 1 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (88) | Profile | |
$46,983 | $27,485 | $192 | 67.2% | 2 | 4 | 13 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — | |
$42,684 | $30,209 | $220 | 53.1% | 2 | 4 | 30 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (24) | Profile | |
$41,780 | $25,908 | $196 | 58.4% | 2 | 5 | 40 | 4 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.69 (54) | Profile |
Seasonality
Break-even
$3,909/mo
Avg profit / month
-$726/mo
Best profit month
Jun $1,149
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.48%
Cap Rate
4.32%