402 S Tulip Ave Galloway, New Jersey
2 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,868
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $273
- Occupancy
- 42%
$5k
$35k
$65k
$95k
$95,437 | $45,633 | $905 | 28.9% | 2 | 6 | 7 | 2 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4 (0) | — | |
$67,273 | $31,542 | $386 | 47.7% | 2 | 6 | 31 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (16) | Profile | |
$63,654 | $33,862 | $291 | 59.9% | 2 | 6 | 14 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile | |
$58,246 | $31,798 | $203 | 78.5% | 2 | 4 | 26 | 3 | 1 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (52) | Profile | |
$57,271 | $31,375 | $202 | 77.6% | 2 | 6 | 32 | 3 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (187) | Profile |
Seasonality
Break-even
$3,921/mo
Avg profit / month
-$563/mo
Best profit month
Aug $5,694
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.32%
Cap Rate
4.83%