399 Avenue C Bayonne, New Jersey

1 bed • 1 bath • 3 guests

Monthly Rent

$40,568

Median of 19 comps selected by Morgan, creator of this analysis.

$15k

$45k

$75k

$110k


Cozy Stylish retreat - NYC & NWK w/free parking	$108,896	$79,463	$525	56.8%	1	3	14	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (72)	—
Z\|Free Parking+Spacious 1BR BoHo	$79,018	$35,775	$316	68.6%	1	4	23	2	1	$100	❌	❌	❌	Yes / Yes	❌	⭐️ 4.97 (59)	Profile
Cozy Stylish retreat - NYC & NWK w free parking	$54,205	$29,410	$337	44%	1	2	36	0	1	$0	❌	❌	❌	Yes / No	❌	⭐️ 0 (3)	—
Japandi Retreat \| NYC • EWR	$52,646	$33,733	$227	63.5%	1	2	14	1	1	$0	❌	❌	✅	Yes / Yes	✅	⭐️ 4.9 (220)	Profile
Luxury 1 bed 20 mins from NY	$52,319	$31,457	$247	58%	1	3	43	1	1	$0	❌	❌	❌	Yes / No	❌	⭐️ 4.79 (28)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,489/mo

Avg profit / month

-$109/mo

Best profit month

Jun $1,344

Revenue

$40,568

Operating Expenses

$21,533

Operating Income

$19,035

Net Effective Rent

$20,340

Profit (Cash Flow)

-$1,305

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Revenue Appreciation

Cash on Cash Return

-30.01%

Payback Period Days