4 Cardinal Ln Hillsborough Township, New Jersey
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$40,587
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $205
- Occupancy
- 54%
$10k
$25k
$40k
$55k
$53,655 | $27,613 | $237 | 62.1% | 2 | 4 | 48 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (4) | Profile | |
$49,348 | $26,185 | $194 | 69.8% | 2 | 4 | 24 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (132) | Profile | |
$46,284 | $21,183 | $211 | 60.2% | 2 | 4 | 20 | 3 | 1 | $50 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (89) | Profile | |
$41,889 | $25,908 | $196 | 58.6% | 2 | 5 | 40 | 4 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.69 (54) | Profile | |
$41,432 | $21,054 | $170 | 66.9% | 2 | 4 | 39 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (27) | Profile |
Seasonality
Break-even
$4,041/mo
Avg profit / month
-$668/mo
Best profit month
Jun $1,319
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.33%
Cap Rate
4.6%